[SIGN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -26.26%
YoY- -55.44%
Quarter Report
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,914 50,655 18,726 116,117 91,196 61,768 30,707 87.51%
PBT 10,751 4,782 1,261 11,050 13,058 9,617 5,000 66.51%
Tax -2,965 -1,279 -317 -4,084 -3,324 -2,552 -1,299 73.27%
NP 7,786 3,503 944 6,966 9,734 7,065 3,701 64.10%
-
NP to SH 7,309 3,507 1,118 6,697 9,082 6,957 3,618 59.73%
-
Tax Rate 27.58% 26.75% 25.14% 36.96% 25.46% 26.54% 25.98% -
Total Cost 71,128 47,152 17,782 109,151 81,462 54,703 27,006 90.60%
-
Net Worth 97,053 96,744 96,893 92,859 94,405 97,158 95,274 1.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 4,823 - 4,797 - -
Div Payout % - - - 72.03% - 68.97% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 97,053 96,744 96,893 92,859 94,405 97,158 95,274 1.23%
NOSH 119,819 120,931 124,222 120,596 119,500 119,948 120,600 -0.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.87% 6.92% 5.04% 6.00% 10.67% 11.44% 12.05% -
ROE 7.53% 3.63% 1.15% 7.21% 9.62% 7.16% 3.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.86 41.89 15.07 96.29 76.31 51.50 25.46 88.33%
EPS 6.10 2.90 0.90 5.60 7.60 5.80 3.00 60.42%
DPS 0.00 0.00 0.00 4.00 0.00 4.00 0.00 -
NAPS 0.81 0.80 0.78 0.77 0.79 0.81 0.79 1.67%
Adjusted Per Share Value based on latest NOSH - 122,217
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.23 7.85 2.90 17.99 14.13 9.57 4.76 87.48%
EPS 1.13 0.54 0.17 1.04 1.41 1.08 0.56 59.61%
DPS 0.00 0.00 0.00 0.75 0.00 0.74 0.00 -
NAPS 0.1504 0.1499 0.1501 0.1439 0.1463 0.1505 0.1476 1.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.69 0.70 0.70 0.79 0.75 0.82 0.88 -
P/RPS 1.05 1.67 4.64 0.82 0.98 1.59 3.46 -54.80%
P/EPS 11.31 24.14 77.78 14.23 9.87 14.14 29.33 -46.99%
EY 8.84 4.14 1.29 7.03 10.13 7.07 3.41 88.60%
DY 0.00 0.00 0.00 5.06 0.00 4.88 0.00 -
P/NAPS 0.85 0.88 0.90 1.03 0.95 1.01 1.11 -16.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 26/08/11 25/05/11 22/02/11 30/11/10 -
Price 0.67 0.71 0.70 0.68 0.795 0.76 0.79 -
P/RPS 1.02 1.70 4.64 0.71 1.04 1.48 3.10 -52.30%
P/EPS 10.98 24.48 77.78 12.25 10.46 13.10 26.33 -44.15%
EY 9.10 4.08 1.29 8.17 9.56 7.63 3.80 78.89%
DY 0.00 0.00 0.00 5.88 0.00 5.26 0.00 -
P/NAPS 0.83 0.89 0.90 0.88 1.01 0.94 1.00 -11.67%

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