[EQ8MY25] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -52.72%
YoY- 697.39%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
Revenue 47,574 65,588 0 83,126 171,104 82,697 17,072 66.81%
PBT 45,680 63,844 -21,550 79,322 167,460 76,890 10,976 103.80%
Tax 86 572 -564 -428 -580 -1,568 -1,082 -
NP 45,766 64,416 -22,114 78,894 166,880 75,322 9,894 114.84%
-
NP to SH 45,766 64,416 -22,114 78,894 166,880 75,322 9,894 114.84%
-
Tax Rate -0.19% -0.90% - 0.54% 0.35% 2.04% 9.86% -
Total Cost 1,808 1,172 22,114 4,232 4,224 7,374 7,178 -49.76%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
Div 17,804 21,005 14,267 11,534 - - - -
Div Payout % 38.90% 32.61% 0.00% 14.62% - - - -
Equity
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 291,874 291,739 535,032 576,710 635,975 708,808 785,238 -38.99%
Ratio Analysis
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
NP Margin 96.20% 98.21% 0.00% 94.91% 97.53% 91.08% 57.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
RPS 16.30 22.48 0.00 14.41 26.90 11.67 2.17 173.69%
EPS 15.68 22.08 -4.13 13.68 26.24 10.63 1.26 252.15%
DPS 6.10 7.20 2.67 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 582,820
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
RPS 35.21 48.55 0.00 61.53 126.65 61.21 12.64 66.78%
EPS 33.88 47.68 -16.37 58.40 123.52 55.75 7.32 114.91%
DPS 13.18 15.55 10.56 8.54 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
Date 29/06/12 30/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 -
Price 1.05 1.04 0.89 0.994 0.945 0.868 0.824 -
P/RPS 6.44 4.63 0.00 6.90 3.51 7.44 37.90 -58.72%
P/EPS 6.70 4.71 -21.53 7.27 3.60 8.17 65.40 -67.94%
EY 14.93 21.23 -4.64 13.76 27.77 12.24 1.53 211.89%
DY 5.81 6.92 3.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 CAGR
Date 28/08/12 31/05/12 29/11/11 25/08/11 20/05/11 25/11/10 25/08/10 -
Price 1.09 1.04 0.94 0.914 0.982 0.923 0.853 -
P/RPS 6.69 4.63 0.00 6.34 3.65 7.91 39.23 -58.65%
P/EPS 6.95 4.71 -22.74 6.68 3.74 8.69 67.70 -67.90%
EY 14.39 21.23 -4.40 14.97 26.72 11.51 1.48 211.33%
DY 5.60 6.92 2.84 2.19 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment