[OLDTOWN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 91.31%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,239 344,627 256,247 168,326 85,311 76,872 285,497 -53.28%
PBT 15,672 60,181 44,376 31,362 16,392 15,569 51,933 -55.04%
Tax -3,227 -15,235 -11,128 -7,772 -4,056 -4,112 -11,726 -57.72%
NP 12,445 44,946 33,248 23,590 12,336 11,457 40,207 -54.27%
-
NP to SH 12,181 44,911 33,224 23,575 12,323 11,432 40,168 -54.89%
-
Tax Rate 20.59% 25.32% 25.08% 24.78% 24.74% 26.41% 22.58% -
Total Cost 78,794 299,681 222,999 144,736 72,975 65,415 245,290 -53.12%
-
Net Worth 315,400 283,547 0 237,559 227,652 227,979 131,632 79.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 30,380 19,876 19,796 - - 12,963 -
Div Payout % - 67.65% 59.83% 83.97% - - 32.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 315,400 283,547 0 237,559 227,652 227,979 131,632 79.15%
NOSH 362,529 337,556 331,275 329,943 329,930 330,404 199,443 48.99%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.64% 13.04% 12.97% 14.01% 14.46% 14.90% 14.08% -
ROE 3.86% 15.84% 0.00% 9.92% 5.41% 5.01% 30.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.17 102.09 77.35 51.02 25.86 23.27 143.15 -68.64%
EPS 3.36 10.65 8.03 7.14 3.73 3.46 20.14 -69.72%
DPS 0.00 9.00 6.00 6.00 0.00 0.00 6.50 -
NAPS 0.87 0.84 0.00 0.72 0.69 0.69 0.66 20.24%
Adjusted Per Share Value based on latest NOSH - 329,970
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.70 74.40 55.32 36.34 18.42 16.59 61.63 -53.28%
EPS 2.63 9.69 7.17 5.09 2.66 2.47 8.67 -54.88%
DPS 0.00 6.56 4.29 4.27 0.00 0.00 2.80 -
NAPS 0.6809 0.6121 0.00 0.5128 0.4914 0.4921 0.2842 79.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.75 2.46 2.26 1.92 1.67 1.27 1.20 -
P/RPS 10.93 2.41 2.92 3.76 6.46 5.46 0.84 454.08%
P/EPS 81.85 18.49 22.53 26.87 44.71 36.71 5.96 474.39%
EY 1.22 5.41 4.44 3.72 2.24 2.72 16.78 -82.60%
DY 0.00 3.66 2.65 3.13 0.00 0.00 5.42 -
P/NAPS 3.16 2.93 0.00 2.67 2.42 1.84 1.82 44.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 28/02/12 -
Price 2.36 3.12 2.14 1.91 2.15 1.44 1.25 -
P/RPS 9.38 3.06 2.77 3.74 8.31 6.19 0.87 388.74%
P/EPS 70.24 23.45 21.34 26.73 57.56 41.62 6.21 404.62%
EY 1.42 4.26 4.69 3.74 1.74 2.40 16.11 -80.22%
DY 0.00 2.88 2.80 3.14 0.00 0.00 5.20 -
P/NAPS 2.71 3.71 0.00 2.65 3.12 2.09 1.89 27.18%

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