[SIGN] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 30.54%
YoY- -29.76%
Quarter Report
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 111,830 84,158 78,914 91,196 103,555 124,370 70,677 7.94%
PBT 12,939 8,054 10,751 13,058 17,469 19,443 13,201 -0.33%
Tax -3,135 -2,014 -2,965 -3,324 -4,156 -4,320 -2,978 0.85%
NP 9,804 6,040 7,786 9,734 13,313 15,123 10,223 -0.69%
-
NP to SH 9,062 5,625 7,309 9,082 12,930 14,478 9,923 -1.50%
-
Tax Rate 24.23% 25.01% 27.58% 25.46% 23.79% 22.22% 22.56% -
Total Cost 102,026 78,118 71,128 81,462 90,242 109,247 60,454 9.10%
-
Net Worth 112,082 103,124 97,053 94,405 89,392 77,589 26,781 26.93%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 112,082 103,124 97,053 94,405 89,392 77,589 26,781 26.93%
NOSH 119,236 117,187 119,819 119,500 79,814 79,988 34,335 23.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.77% 7.18% 9.87% 10.67% 12.86% 12.16% 14.46% -
ROE 8.09% 5.45% 7.53% 9.62% 14.46% 18.66% 37.05% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 93.79 71.81 65.86 76.31 129.74 155.48 205.84 -12.27%
EPS 7.60 4.80 6.10 7.60 16.20 18.10 28.90 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.88 0.81 0.79 1.12 0.97 0.78 3.15%
Adjusted Per Share Value based on latest NOSH - 118,055
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.32 13.04 12.23 14.13 16.04 19.27 10.95 7.93%
EPS 1.40 0.87 1.13 1.41 2.00 2.24 1.54 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1598 0.1504 0.1463 0.1385 0.1202 0.0415 26.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.35 0.71 0.69 0.75 1.57 1.05 1.00 -
P/RPS 1.44 0.99 1.05 0.98 1.21 0.68 0.49 19.67%
P/EPS 17.76 14.79 11.31 9.87 9.69 5.80 3.46 31.32%
EY 5.63 6.76 8.84 10.13 10.32 17.24 28.90 -23.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.81 0.85 0.95 1.40 1.08 1.28 1.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 29/05/13 29/05/12 25/05/11 25/05/10 28/05/09 20/05/08 -
Price 1.40 0.80 0.67 0.795 1.45 1.05 1.17 -
P/RPS 1.49 1.11 1.02 1.04 1.12 0.68 0.57 17.36%
P/EPS 18.42 16.67 10.98 10.46 8.95 5.80 4.05 28.70%
EY 5.43 6.00 9.10 9.56 11.17 17.24 24.70 -22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.91 0.83 1.01 1.29 1.08 1.50 -0.11%

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