[SIGN] YoY 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- -36.36%
YoY- -33.22%
Quarter Report
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 41,916 31,989 28,259 29,428 31,457 42,340 25,067 8.94%
PBT 5,620 5,432 5,969 3,441 4,510 6,495 4,511 3.72%
Tax -1,305 -1,358 -1,713 -863 -1,330 -1,488 -1,120 2.57%
NP 4,315 4,074 4,256 2,578 3,180 5,007 3,391 4.09%
-
NP to SH 4,123 3,954 3,802 2,125 3,182 4,968 3,404 3.24%
-
Tax Rate 23.22% 25.00% 28.70% 25.08% 29.49% 22.91% 24.83% -
Total Cost 37,601 27,915 24,003 26,850 28,277 37,333 21,676 9.61%
-
Net Worth 110,731 96,653 96,238 93,263 89,096 77,725 59,002 11.05%
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 110,731 96,653 96,238 93,263 89,096 77,725 59,002 11.05%
NOSH 117,799 109,833 118,812 118,055 79,550 80,129 75,644 7.65%
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 10.29% 12.74% 15.06% 8.76% 10.11% 11.83% 13.53% -
ROE 3.72% 4.09% 3.95% 2.28% 3.57% 6.39% 5.77% -
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 35.58 29.13 23.78 24.93 39.54 52.84 33.14 1.19%
EPS 3.50 3.60 3.20 1.80 4.00 6.20 4.50 -4.10%
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 6.49 4.96 4.38 4.56 4.87 6.56 3.88 8.94%
EPS 0.64 0.61 0.59 0.33 0.49 0.77 0.53 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1497 0.1491 0.1445 0.138 0.1204 0.0914 11.05%
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 3.79 2.44 2.90 3.01 3.97 1.99 3.02 3.85%
P/EPS 38.57 19.72 21.56 41.67 39.25 16.94 22.22 9.62%
EY 2.59 5.07 4.64 2.40 2.55 5.90 4.50 -8.79%
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 3.93 2.75 2.82 3.19 3.67 1.99 3.53 1.80%
P/EPS 40.00 22.22 20.94 44.17 36.25 16.94 26.00 7.44%
EY 2.50 4.50 4.78 2.26 2.76 5.90 3.85 -6.94%
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