[POHUAT] YoY Quarter Result on 30-Apr-2011 [#2]

Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- -236.09%
YoY- -191.75%
Quarter Report
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 84,430 70,751 92,679 75,079 74,247 65,365 82,068 0.47%
PBT 3,431 625 -942 -955 1,434 1,823 -955 -
Tax -922 -446 -106 128 -373 -330 -524 9.87%
NP 2,509 179 -1,048 -827 1,061 1,493 -1,479 -
-
NP to SH 2,558 139 -1,050 -890 970 1,326 -1,710 -
-
Tax Rate 26.87% 71.36% - - 26.01% 18.10% - -
Total Cost 81,921 70,572 93,727 75,906 73,186 63,872 83,547 -0.32%
-
Net Worth 166,023 147,201 130,037 125,050 127,769 136,412 123,120 5.10%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 166,023 147,201 130,037 125,050 127,769 136,412 123,120 5.10%
NOSH 107,029 106,923 108,247 112,658 112,790 87,236 87,244 3.46%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 2.97% 0.25% -1.13% -1.10% 1.43% 2.28% -1.80% -
ROE 1.54% 0.09% -0.81% -0.71% 0.76% 0.97% -1.39% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 78.88 66.17 85.62 66.64 65.83 74.93 94.07 -2.89%
EPS 2.39 0.13 -0.97 -0.79 0.86 1.52 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5512 1.3767 1.2013 1.11 1.1328 1.5637 1.4112 1.58%
Adjusted Per Share Value based on latest NOSH - 112,658
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 30.34 25.42 33.30 26.98 26.68 23.49 29.49 0.47%
EPS 0.92 0.05 -0.38 -0.32 0.35 0.48 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5966 0.5289 0.4673 0.4493 0.4591 0.4902 0.4424 5.10%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.26 0.465 0.39 0.49 0.55 0.56 0.75 -
P/RPS 1.60 0.70 0.46 0.74 0.84 0.75 0.80 12.24%
P/EPS 52.72 357.69 -40.21 -62.03 63.95 36.84 -38.27 -
EY 1.90 0.28 -2.49 -1.61 1.56 2.71 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.34 0.32 0.44 0.49 0.36 0.53 7.32%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 27/06/13 28/06/12 23/06/11 28/06/10 30/06/09 23/06/08 -
Price 1.26 0.595 0.38 0.45 0.48 0.55 0.50 -
P/RPS 1.60 0.90 0.44 0.68 0.73 0.73 0.53 20.20%
P/EPS 52.72 457.69 -39.18 -56.96 55.81 36.18 -25.51 -
EY 1.90 0.22 -2.55 -1.76 1.79 2.76 -3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.43 0.32 0.41 0.42 0.35 0.35 15.00%

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