[ABFMY1] QoQ Quarter Result on 30-Sep-2013 [#3]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 126.26%
YoY- -84.88%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
Revenue 10,035 10,005 5,833 840 -1,586 6,494 3,615 66.61%
PBT 9,707 9,680 5,514 504 -1,919 6,207 3,333 70.65%
Tax 0 0 0 0 0 0 0 -
NP 9,707 9,680 5,514 504 -1,919 6,207 3,333 70.65%
-
NP to SH 9,707 9,680 5,514 504 -1,919 6,207 3,333 70.65%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 328 325 319 336 333 287 282 7.84%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
Div 12,942 - - - 11,194 - 9,407 17.29%
Div Payout % 133.33% - - - 0.00% - 282.26% -
Equity
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 647,133 645,333 648,705 630,000 639,666 646,562 537,580 9.71%
Ratio Analysis
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
NP Margin 96.73% 96.75% 94.53% 60.00% 0.00% 95.58% 92.20% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
RPS 1.55 1.55 0.90 0.13 0.00 1.00 0.67 52.09%
EPS 1.50 1.50 0.85 0.08 -0.30 0.96 0.62 55.54%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 1.75 6.90%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 630,000
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
RPS 0.70 0.70 0.41 0.06 0.00 0.45 0.25 67.33%
EPS 0.68 0.68 0.39 0.04 -0.13 0.43 0.23 71.94%
DPS 0.90 0.00 0.00 0.00 0.78 0.00 0.66 16.77%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
Date 30/09/14 30/06/14 31/03/14 30/09/13 28/06/13 29/03/13 28/09/12 -
Price 1.065 1.08 1.07 1.097 1.084 1.103 1.103 -
P/RPS 68.68 69.66 119.00 822.75 0.00 109.82 164.03 -35.29%
P/EPS 71.00 72.00 125.88 1,371.25 -361.33 114.90 177.90 -36.82%
EY 1.41 1.39 0.79 0.07 -0.28 0.87 0.56 58.67%
DY 1.88 0.00 0.00 0.00 1.61 0.00 1.59 8.73%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 CAGR
Date 27/11/14 28/08/14 27/05/14 27/11/13 28/08/13 30/05/13 29/11/12 -
Price 1.084 1.065 1.065 1.097 1.095 1.098 1.103 -
P/RPS 69.90 68.69 118.44 822.75 0.00 109.32 164.03 -34.72%
P/EPS 72.27 71.00 125.29 1,371.25 -365.00 114.38 177.90 -36.26%
EY 1.38 1.41 0.80 0.07 -0.27 0.87 0.56 56.98%
DY 1.85 0.00 0.00 0.00 1.60 0.00 1.59 7.86%
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