[SIGN] QoQ Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -126.43%
YoY- 47.09%
Quarter Report
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,916 42,894 27,020 36,691 31,989 31,427 20,742 59.90%
PBT 5,620 4,423 2,897 735 5,432 1,833 789 270.64%
Tax -1,305 -1,106 -724 -1,723 -1,358 -458 -197 253.12%
NP 4,315 3,317 2,173 -988 4,074 1,375 592 276.38%
-
NP to SH 4,123 2,910 2,029 -1,045 3,954 1,049 621 253.65%
-
Tax Rate 23.22% 25.01% 24.99% 234.42% 25.00% 24.99% 24.97% -
Total Cost 37,601 39,577 24,847 37,679 27,915 30,052 20,150 51.62%
-
Net Worth 110,731 109,124 105,030 97,753 96,653 100,237 105,570 3.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 110,731 109,124 105,030 97,753 96,653 100,237 105,570 3.23%
NOSH 117,799 121,249 119,352 113,666 109,833 116,555 124,200 -3.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.29% 7.73% 8.04% -2.69% 12.74% 4.38% 2.85% -
ROE 3.72% 2.67% 1.93% -1.07% 4.09% 1.05% 0.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.58 35.38 22.64 32.28 29.13 26.96 16.70 65.65%
EPS 3.50 2.40 1.70 -1.00 3.60 0.90 0.50 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.88 0.86 0.88 0.86 0.85 6.94%
Adjusted Per Share Value based on latest NOSH - 113,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.49 6.65 4.19 5.68 4.96 4.87 3.21 59.96%
EPS 0.64 0.45 0.31 -0.16 0.61 0.16 0.10 245.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1691 0.1627 0.1514 0.1497 0.1553 0.1635 3.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.35 1.41 0.89 0.735 0.71 0.80 0.64 -
P/RPS 3.79 3.99 3.93 2.28 2.44 2.97 3.83 -0.69%
P/EPS 38.57 58.75 52.35 -79.95 19.72 88.89 128.00 -55.08%
EY 2.59 1.70 1.91 -1.25 5.07 1.13 0.78 122.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 1.01 0.85 0.81 0.93 0.75 54.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 28/11/13 30/08/13 29/05/13 26/02/13 29/11/12 -
Price 1.40 1.42 1.31 0.745 0.80 0.82 0.75 -
P/RPS 3.93 4.01 5.79 2.31 2.75 3.04 4.49 -8.50%
P/EPS 40.00 59.17 77.06 -81.04 22.22 91.11 150.00 -58.60%
EY 2.50 1.69 1.30 -1.23 4.50 1.10 0.67 140.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.58 1.49 0.87 0.91 0.95 0.88 42.10%

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