[EQ8MY25] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.26%
YoY- 164.58%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 40,153 0 62,023 178,031 0 -
PBT 38,764 -16,163 57,668 175,769 -265,977 -
Tax 2 -423 -1,176 -1,662 -3,635 -
NP 38,766 -16,586 56,492 174,107 -269,612 -
-
NP to SH 38,766 -16,586 56,492 174,107 -269,612 -
-
Tax Rate -0.01% - 2.04% 0.95% - -
Total Cost 1,387 16,586 5,531 3,924 269,612 -73.19%
-
Net Worth 0 0 0 0 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,171 10,700 - 4,466 - -
Div Payout % 21.08% 0.00% - 2.57% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 0 0 0 0 -
NOSH 267,906 535,032 708,808 812,066 81,700,602 -76.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 96.55% 0.00% 91.08% 97.80% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.99 0.00 8.75 21.92 0.00 -
EPS 14.47 -3.10 7.97 21.44 -32.52 -
DPS 3.05 2.00 0.00 0.55 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 812,370
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.72 0.00 45.91 131.78 0.00 -
EPS 28.69 -12.28 41.81 128.87 -199.56 -
DPS 6.05 7.92 0.00 3.31 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 29/09/09 - -
Price 1.10 0.89 0.868 0.79 0.00 -
P/RPS 7.34 0.00 9.92 3.60 0.00 -
P/EPS 7.60 -28.71 10.89 3.68 0.00 -
EY 13.15 -3.48 9.18 27.14 0.00 -
DY 2.77 2.25 0.00 0.70 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/12 29/11/11 25/11/10 20/11/09 28/11/08 -
Price 1.04 0.94 0.923 0.813 0.00 -
P/RPS 6.94 0.00 10.55 3.71 0.00 -
P/EPS 7.19 -30.32 11.58 3.79 0.00 -
EY 13.91 -3.30 8.63 26.37 0.00 -
DY 2.93 2.13 0.00 0.68 0.00 -
P/NAPS 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