[SNTORIA] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 180,504 193,768 231,684 0 0 0 0 -
PBT 52,564 48,700 62,840 0 0 0 0 -
Tax -11,153 -12,662 -15,604 0 0 0 0 -
NP 41,410 36,038 47,236 0 0 0 0 -
-
NP to SH 41,400 36,024 47,220 0 0 0 0 -
-
Tax Rate 21.22% 26.00% 24.83% - - - - -
Total Cost 139,093 157,730 184,448 0 0 0 0 -
-
Net Worth 170,238 152,764 49,960 0 0 0 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,934 7,105 - - - - - -
Div Payout % 11.92% 19.72% - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 170,238 152,764 49,960 0 0 0 0 -
NOSH 370,083 355,266 142,744 0 0 0 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.94% 18.60% 20.39% 0.00% 0.00% 0.00% 0.00% -
ROE 24.32% 23.58% 94.51% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.77 54.54 162.31 0.00 0.00 0.00 0.00 -
EPS 11.19 10.14 33.08 0.00 0.00 0.00 0.00 -
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.35 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.97 31.10 37.19 0.00 0.00 0.00 0.00 -
EPS 6.65 5.78 7.58 0.00 0.00 0.00 0.00 -
DPS 0.79 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2452 0.0802 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 - - - - - -
Price 0.55 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.92 7.30 0.00 0.00 0.00 0.00 0.00 -
EY 20.34 13.70 0.00 0.00 0.00 0.00 0.00 -
DY 2.42 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 17/02/12 - - - - -
Price 0.59 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 1.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.27 6.71 0.00 0.00 0.00 0.00 0.00 -
EY 18.96 14.91 0.00 0.00 0.00 0.00 0.00 -
DY 2.26 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.58 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