[EQ8MY25] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1041.94%
YoY- -67.55%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
Revenue 0 41,563 42,776 62,023 8,536 22,663 178,031 -
PBT -16,163 39,661 41,865 57,668 5,488 21,282 175,769 -
Tax -423 -214 -145 -1,176 -541 -247 -1,662 -49.55%
NP -16,586 39,447 41,720 56,492 4,947 21,035 174,107 -
-
NP to SH -16,586 39,447 41,720 56,492 4,947 21,035 174,107 -
-
Tax Rate - 0.54% 0.35% 2.04% 9.86% 1.16% 0.95% -
Total Cost 16,586 2,116 1,056 5,531 3,589 1,628 3,924 105.59%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
Div 10,700 5,767 - - - - 4,466 54.78%
Div Payout % 0.00% 14.62% - - - - 2.57% -
Equity
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 535,032 576,710 635,975 708,808 785,238 790,789 812,066 -18.83%
Ratio Analysis
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
NP Margin 0.00% 94.91% 97.53% 91.08% 57.95% 92.82% 97.80% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
RPS 0.00 7.21 6.73 8.75 1.09 2.87 21.92 -
EPS -3.10 6.84 6.56 7.97 0.63 2.66 21.44 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.55 90.69%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 708,021
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
RPS 0.00 30.76 31.66 45.91 6.32 16.77 131.78 -
EPS -12.28 29.20 30.88 41.81 3.66 15.57 128.87 -
DPS 7.92 4.27 0.00 0.00 0.00 0.00 3.31 54.68%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
Date 30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 29/09/09 -
Price 0.89 0.994 0.945 0.868 0.824 0.835 0.79 -
P/RPS 0.00 13.79 14.05 9.92 75.80 29.14 3.60 -
P/EPS -28.71 14.53 14.41 10.89 130.79 31.39 3.68 -
EY -3.48 6.88 6.94 9.18 0.76 3.19 27.14 -
DY 2.25 1.01 0.00 0.00 0.00 0.00 0.70 79.28%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 CAGR
Date 29/11/11 25/08/11 20/05/11 25/11/10 25/08/10 27/05/10 20/11/09 -
Price 0.94 0.914 0.982 0.923 0.853 0.787 0.813 -
P/RPS 0.00 12.68 14.60 10.55 78.47 27.46 3.71 -
P/EPS -30.32 13.36 14.97 11.58 135.40 29.59 3.79 -
EY -3.30 7.48 6.68 8.63 0.74 3.38 26.37 -
DY 2.13 1.09 0.00 0.00 0.00 0.00 0.68 76.98%
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