[DNONCE] YoY TTM Result on 30-Nov-2009 [#1]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -3.0%
YoY- 10.48%
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 174,996 174,104 179,879 168,880 163,127 164,093 170,103 0.47%
PBT 13,125 -2,322 5,390 -575 -1,186 -1,174 6,089 13.64%
Tax -653 -1,094 -761 -849 -937 -686 -1,815 -15.65%
NP 12,472 -3,416 4,629 -1,424 -2,123 -1,860 4,274 19.52%
-
NP to SH 9,389 -1,931 3,318 -1,580 -1,765 -3,059 2,674 23.26%
-
Tax Rate 4.98% - 14.12% - - - 29.81% -
Total Cost 162,524 177,520 175,250 170,304 165,250 165,953 165,829 -0.33%
-
Net Worth 52,835 44,212 46,630 43,613 43,654 44,187 48,706 1.36%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 52,835 44,212 46,630 43,613 43,654 44,187 48,706 1.36%
NOSH 44,776 45,114 45,272 45,909 44,545 43,750 45,098 -0.11%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 7.13% -1.96% 2.57% -0.84% -1.30% -1.13% 2.51% -
ROE 17.77% -4.37% 7.12% -3.62% -4.04% -6.92% 5.49% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 390.82 385.92 397.32 367.86 366.20 375.07 377.18 0.59%
EPS 20.97 -4.28 7.33 -3.44 -3.96 -6.99 5.93 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.98 1.03 0.95 0.98 1.01 1.08 1.48%
Adjusted Per Share Value based on latest NOSH - 45,909
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 20.21 20.11 20.77 19.50 18.84 18.95 19.64 0.47%
EPS 1.08 -0.22 0.38 -0.18 -0.20 -0.35 0.31 23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0511 0.0539 0.0504 0.0504 0.051 0.0562 1.37%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.45 0.30 0.48 0.33 0.18 0.45 0.80 -
P/RPS 0.12 0.08 0.12 0.09 0.05 0.12 0.21 -8.89%
P/EPS 2.15 -7.01 6.55 -9.59 -4.54 -6.44 13.49 -26.34%
EY 46.60 -14.27 15.27 -10.43 -22.01 -15.54 7.41 35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.47 0.35 0.18 0.45 0.74 -10.50%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 30/01/12 26/01/11 27/01/10 21/01/09 30/01/08 30/01/07 -
Price 0.35 0.36 0.485 0.38 0.12 0.38 0.94 -
P/RPS 0.09 0.09 0.12 0.10 0.03 0.10 0.25 -15.64%
P/EPS 1.67 -8.41 6.62 -11.04 -3.03 -5.43 15.85 -31.25%
EY 59.91 -11.89 15.11 -9.06 -33.02 -18.40 6.31 45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.47 0.40 0.12 0.38 0.87 -16.24%

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