[DNONCE] QoQ Annualized Quarter Result on 31-May-2011 [#3]

Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -10.68%
YoY- 167.1%
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 152,628 163,112 171,699 168,944 160,334 153,468 186,620 -12.55%
PBT -27,526 -31,552 6,585 5,740 5,798 4,092 4,929 -
Tax -586 -1,056 -1,293 -2,086 -2,226 -1,852 -433 22.37%
NP -28,112 -32,608 5,292 3,653 3,572 2,240 4,496 -
-
NP to SH -21,460 -24,452 4,681 2,749 3,078 1,992 2,815 -
-
Tax Rate - - 19.64% 36.34% 38.39% 45.26% 8.78% -
Total Cost 180,740 195,720 166,407 165,290 156,762 151,228 182,124 -0.50%
-
Net Worth 39,239 44,212 49,594 47,376 46,937 46,630 45,112 -8.88%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 39,239 44,212 49,594 47,376 46,937 46,630 45,112 -8.88%
NOSH 45,102 45,114 45,085 45,120 45,131 45,272 45,112 -0.01%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin -18.42% -19.99% 3.08% 2.16% 2.23% 1.46% 2.41% -
ROE -54.69% -55.31% 9.44% 5.80% 6.56% 4.27% 6.24% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 338.40 361.55 380.83 374.43 355.26 338.99 413.68 -12.54%
EPS -47.58 -54.20 10.38 6.09 6.82 4.40 6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.98 1.10 1.05 1.04 1.03 1.00 -8.87%
Adjusted Per Share Value based on latest NOSH - 45,086
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 17.57 18.77 19.76 19.44 18.45 17.66 21.48 -12.54%
EPS -2.47 -2.81 0.54 0.32 0.35 0.23 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0509 0.0571 0.0545 0.054 0.0537 0.0519 -8.81%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.38 0.30 0.35 0.43 0.46 0.48 0.51 -
P/RPS 0.11 0.08 0.09 0.11 0.13 0.14 0.12 -5.64%
P/EPS -0.80 -0.55 3.37 7.06 6.74 10.91 8.17 -
EY -125.21 -180.67 29.66 14.17 14.83 9.17 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.32 0.41 0.44 0.47 0.51 -9.38%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 30/01/12 28/10/11 27/07/11 27/04/11 26/01/11 29/10/10 -
Price 0.35 0.36 0.31 0.48 0.48 0.485 0.56 -
P/RPS 0.10 0.10 0.08 0.13 0.14 0.14 0.14 -20.11%
P/EPS -0.74 -0.66 2.99 7.88 7.04 11.02 8.97 -
EY -135.94 -150.56 33.49 12.69 14.21 9.07 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.28 0.46 0.46 0.47 0.56 -20.11%

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