[VARIA] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 141.87%
YoY- -20.57%
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 42,077 29,009 24,742 20,124 40,401 43,772 44,746 -4.00%
PBT 1,203 1,070 1,310 1,612 -3,596 4,164 3,382 -49.70%
Tax -163 9 -44 -52 -130 -48 -52 113.73%
NP 1,040 1,080 1,266 1,560 -3,726 4,116 3,330 -53.87%
-
NP to SH 1,040 1,080 1,266 1,560 -3,726 4,116 3,330 -53.87%
-
Tax Rate 13.55% -0.84% 3.36% 3.23% - 1.15% 1.54% -
Total Cost 41,037 27,929 23,476 18,564 44,127 39,656 41,416 -0.60%
-
Net Worth 45,599 45,520 45,118 45,051 44,229 51,561 49,481 -5.28%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 45,599 45,520 45,118 45,051 44,229 51,561 49,481 -5.28%
NOSH 67,058 66,942 67,340 67,241 67,014 66,963 66,867 0.18%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.47% 3.72% 5.12% 7.75% -9.22% 9.40% 7.44% -
ROE 2.28% 2.37% 2.81% 3.46% -8.42% 7.98% 6.73% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 62.75 43.33 36.74 29.93 60.29 65.37 66.92 -4.18%
EPS 1.55 1.61 1.88 2.32 -5.56 6.15 4.98 -53.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.67 0.67 0.66 0.77 0.74 -5.46%
Adjusted Per Share Value based on latest NOSH - 67,241
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 9.73 6.71 5.72 4.65 9.34 10.12 10.35 -4.02%
EPS 0.24 0.25 0.29 0.36 -0.86 0.95 0.77 -53.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1053 0.1043 0.1042 0.1023 0.1192 0.1144 -5.30%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.335 0.25 0.35 0.41 0.42 0.40 0.38 -
P/RPS 0.53 0.58 0.95 1.37 0.70 0.61 0.57 -4.72%
P/EPS 21.60 15.50 18.62 17.67 -7.55 6.51 7.63 99.73%
EY 4.63 6.45 5.37 5.66 -13.24 15.37 13.11 -49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.52 0.61 0.64 0.52 0.51 -2.62%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 18/08/09 -
Price 0.32 0.32 0.46 0.41 0.35 0.38 0.40 -
P/RPS 0.51 0.74 1.25 1.37 0.58 0.58 0.60 -10.24%
P/EPS 20.63 19.83 24.47 17.67 -6.29 6.18 8.03 87.25%
EY 4.85 5.04 4.09 5.66 -15.89 16.18 12.45 -46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.69 0.61 0.53 0.49 0.54 -8.81%

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