[3A] QoQ Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 65,713 64,818 65,740 57,056 61,326 55,197 45,136 28.48% QoQ % 1.38% -1.40% 15.22% -6.96% 11.10% 22.29% - Horiz. % 145.59% 143.61% 145.65% 126.41% 135.87% 122.29% 100.00%
PBT 2,317 3,618 3,328 6,583 7,376 6,492 7,055 -52.43% QoQ % -35.96% 8.71% -49.45% -10.75% 13.62% -7.98% - Horiz. % 32.84% 51.28% 47.17% 93.31% 104.55% 92.02% 100.00%
Tax 1,734 50 -672 -1,960 -1,429 -1,977 -1,157 - QoQ % 3,368.00% 107.44% 65.71% -37.16% 27.72% -70.87% - Horiz. % -149.87% -4.32% 58.08% 169.40% 123.51% 170.87% 100.00%
NP 4,051 3,668 2,656 4,623 5,947 4,515 5,898 -22.17% QoQ % 10.44% 38.10% -42.55% -22.26% 31.72% -23.45% - Horiz. % 68.68% 62.19% 45.03% 78.38% 100.83% 76.55% 100.00%
NP to SH 3,983 3,668 2,656 4,623 5,947 4,515 5,898 -23.05% QoQ % 8.59% 38.10% -42.55% -22.26% 31.72% -23.45% - Horiz. % 67.53% 62.19% 45.03% 78.38% 100.83% 76.55% 100.00%
Tax Rate -74.84 % -1.38 % 20.19 % 29.77 % 19.37 % 30.45 % 16.40 % - QoQ % -5,323.19% -106.84% -32.18% 53.69% -36.39% 85.67% - Horiz. % -456.34% -8.41% 123.11% 181.52% 118.11% 185.67% 100.00%
Total Cost 61,662 61,150 63,084 52,433 55,379 50,682 39,238 35.21% QoQ % 0.84% -3.07% 20.31% -5.32% 9.27% 29.17% - Horiz. % 157.15% 155.84% 160.77% 133.63% 141.14% 129.17% 100.00%
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65% QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% - Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
Dividend 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 4,687 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 176.47 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65% QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% - Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
NOSH 394,356 394,408 390,588 369,840 369,378 342,045 308,795 17.73% QoQ % -0.01% 0.98% 5.61% 0.12% 7.99% 10.77% - Horiz. % 127.71% 127.72% 126.49% 119.77% 119.62% 110.77% 100.00%
Ratio Analysis 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.16 % 5.66 % 4.04 % 8.10 % 9.70 % 8.18 % 13.07 % -39.47% QoQ % 8.83% 40.10% -50.12% -16.49% 18.58% -37.41% - Horiz. % 47.13% 43.31% 30.91% 61.97% 74.22% 62.59% 100.00%
ROE 2.05 % 1.93 % 1.40 % 3.15 % 4.19 % 3.58 % 6.53 % -53.84% QoQ % 6.22% 37.86% -55.56% -24.82% 17.04% -45.18% - Horiz. % 31.39% 29.56% 21.44% 48.24% 64.17% 54.82% 100.00%
Per Share 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.66 16.43 16.83 15.43 16.60 16.14 14.62 9.11% QoQ % 1.40% -2.38% 9.07% -7.05% 2.85% 10.40% - Horiz. % 113.95% 112.38% 115.12% 105.54% 113.54% 110.40% 100.00%
EPS 1.01 0.93 0.68 1.25 1.61 1.47 1.91 -34.63% QoQ % 8.60% 36.76% -45.60% -22.36% 9.52% -23.04% - Horiz. % 52.88% 48.69% 35.60% 65.45% 84.29% 76.96% 100.00%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 41.56% QoQ % 2.09% -0.56% 22.10% 3.25% 4.37% 26.02% - Horiz. % 168.34% 164.89% 165.81% 135.79% 131.52% 126.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.41 13.22 13.41 11.64 12.51 11.26 9.21 28.49% QoQ % 1.44% -1.42% 15.21% -6.95% 11.10% 22.26% - Horiz. % 145.60% 143.54% 145.60% 126.38% 135.83% 122.26% 100.00%
EPS 0.81 0.75 0.54 0.94 1.21 0.92 1.20 -23.07% QoQ % 8.00% 38.89% -42.55% -22.31% 31.52% -23.33% - Horiz. % 67.50% 62.50% 45.00% 78.33% 100.83% 76.67% 100.00%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3961 0.3881 0.3865 0.2997 0.2899 0.2572 0.1843 66.62% QoQ % 2.06% 0.41% 28.96% 3.38% 12.71% 39.56% - Horiz. % 214.92% 210.58% 209.71% 162.62% 157.30% 139.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 -
P/RPS 9.48 9.67 10.52 10.57 12.23 9.36 5.61 41.92% QoQ % -1.96% -8.08% -0.47% -13.57% 30.66% 66.84% - Horiz. % 168.98% 172.37% 187.52% 188.41% 218.00% 166.84% 100.00%
P/EPS 156.44 170.97 260.29 130.40 126.09 114.39 42.93 136.99% QoQ % -8.50% -34.32% 99.61% 3.42% 10.23% 166.46% - Horiz. % 364.41% 398.25% 606.31% 303.75% 293.71% 266.46% 100.00%
EY 0.64 0.58 0.38 0.77 0.79 0.87 2.33 -57.78% QoQ % 10.34% 52.63% -50.65% -2.53% -9.20% -62.66% - Horiz. % 27.47% 24.89% 16.31% 33.05% 33.91% 37.34% 100.00%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.21 3.30 3.65 4.10 5.28 4.10 2.80 9.55% QoQ % -2.73% -9.59% -10.98% -22.35% 28.78% 46.43% - Horiz. % 114.64% 117.86% 130.36% 146.43% 188.57% 146.43% 100.00%
Price Multiplier on Announcement Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 -
Price 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 -
P/RPS 9.54 9.37 9.27 11.86 9.46 14.19 9.85 -2.11% QoQ % 1.81% 1.08% -21.84% 25.37% -33.33% 44.06% - Horiz. % 96.85% 95.13% 94.11% 120.41% 96.04% 144.06% 100.00%
P/EPS 157.43 165.59 229.41 146.40 97.52 173.48 75.39 63.45% QoQ % -4.93% -27.82% 56.70% 50.12% -43.79% 130.11% - Horiz. % 208.82% 219.64% 304.30% 194.19% 129.35% 230.11% 100.00%
EY 0.64 0.60 0.44 0.68 1.03 0.58 1.33 -38.62% QoQ % 6.67% 36.36% -35.29% -33.98% 77.59% -56.39% - Horiz. % 48.12% 45.11% 33.08% 51.13% 77.44% 43.61% 100.00%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.23 3.19 3.22 4.61 4.08 6.21 4.92 -24.48% QoQ % 1.25% -0.93% -30.15% 12.99% -34.30% 26.22% - Horiz. % 65.65% 64.84% 65.45% 93.70% 82.93% 126.22% 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
3A QUARTERLY REPORT.pdf 
