[BOILERM] QoQ Annualized Quarter Result on 2010-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
Revenue 120,155 117,684 0 0 0 0 - - QoQ % 2.10% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 102.10% 100.00% - - - - -
PBT 18,021 18,008 0 0 0 0 - - QoQ % 0.07% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.07% 100.00% - - - - -
Tax -4,134 -3,885 0 0 0 0 - - QoQ % -6.40% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.40% 100.00% - - - - -
NP 13,887 14,122 0 0 0 0 - - QoQ % -1.67% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 98.33% 100.00% - - - - -
NP to SH 19,233 20,598 0 0 0 0 - - QoQ % -6.63% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 93.37% 100.00% - - - - -
Tax Rate 22.94 % 21.58 % - % - % - % - % - % - QoQ % 6.30% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 106.30% 100.00% - - - - -
Total Cost 106,268 103,561 0 0 0 0 - - QoQ % 2.61% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 102.61% 100.00% - - - - -
Net Worth 43,860 42,281 - - - - - - QoQ % 3.73% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 103.73% 100.00% - - - - -
Dividend 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
Net Worth 43,860 42,281 - - - - - - QoQ % 3.73% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 103.73% 100.00% - - - - -
NOSH 258,000 325,242 - - - - - - QoQ % -20.67% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 79.33% 100.00% - - - - -
Ratio Analysis 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
NP Margin 11.56 % 12.00 % - % - % - % - % - % - QoQ % -3.67% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 96.33% 100.00% - - - - -
ROE 43.85 % 48.72 % - % - % - % - % - % - QoQ % -10.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 90.00% 100.00% - - - - -
Per Share 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
RPS 46.57 36.18 - - - - - - QoQ % 28.72% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 128.72% 100.00% - - - - -
EPS 6.21 6.33 0.00 0.00 0.00 0.00 - - QoQ % -1.90% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 98.10% 100.00% - - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1700 0.1300 - - 0.0000 - - - QoQ % 30.77% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 130.77% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 516,000 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
RPS 23.29 22.81 - - - - - - QoQ % 2.10% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 102.10% 100.00% - - - - -
EPS 3.73 3.99 0.00 0.00 0.00 0.00 - - QoQ % -6.52% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 93.48% 100.00% - - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0850 0.0819 - - 0.0000 - - - QoQ % 3.79% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 103.79% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 - CAGR
Date 24/06/11 - - - - - - -
Price 0.6950 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 1.49 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/EPS 9.32 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
EY 10.73 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 4.09 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q1 - FYE 30.04.2012.pdf 
