[TMAKMUR] QoQ Quarter Result on 31-Mar-2013 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 74,895 63,593 46,630 58,368 39.22%
PBT 12,505 25,899 12,637 10,639 23.92%
Tax -2,504 -6,420 -4,848 -3,218 -28.32%
NP 10,001 19,479 7,789 7,421 48.58%
-
NP to SH 10,207 18,427 6,923 7,333 55.10%
-
Tax Rate 20.02% 24.79% 38.36% 30.25% -
Total Cost 64,894 44,114 38,841 50,947 37.87%
-
Net Worth 321,779 0 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 321,779 0 0 0 -
NOSH 345,999 345,722 346,150 172,948 151.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.35% 30.63% 16.70% 12.71% -
ROE 3.17% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.65 18.39 13.47 33.75 -44.52%
EPS 2.95 5.33 2.00 4.24 -38.21%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 172,948
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.78 15.95 11.69 14.64 39.17%
EPS 2.56 4.62 1.74 1.84 55.01%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.8069 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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