[BOILERM] QoQ Quarter Result on 2011-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue - 34,823 36,571 35,147 31,892 27,497 0 - QoQ % 0.00% -4.78% 4.05% 10.21% 15.98% 0.00% - Horiz. % 0.00% 126.64% 133.00% 127.82% 115.98% 100.00% -
PBT - 5,398 4,629 4,839 4,515 3,393 0 - QoQ % 0.00% 16.61% -4.34% 7.18% 33.07% 0.00% - Horiz. % 0.00% 159.09% 136.43% 142.62% 133.07% 100.00% -
Tax - -1,426 -958 -1,287 -1,220 -556 0 - QoQ % 0.00% -48.85% 25.56% -5.49% -119.42% 0.00% - Horiz. % 0.00% 256.47% 172.30% 231.47% 219.42% 100.00% -
NP - 3,972 3,671 3,552 3,295 2,837 0 - QoQ % 0.00% 8.20% 3.35% 7.80% 16.14% 0.00% - Horiz. % 0.00% 140.01% 129.40% 125.20% 116.14% 100.00% -
NP to SH - 3,972 3,229 3,626 3,784 2,837 0 - QoQ % 0.00% 23.01% -10.95% -4.18% 33.38% 0.00% - Horiz. % 0.00% 140.01% 113.82% 127.81% 133.38% 100.00% -
Tax Rate - % 26.42 % 20.70 % 26.60 % 27.02 % 16.39 % - % - QoQ % 0.00% 27.63% -22.18% -1.55% 64.86% 0.00% - Horiz. % 0.00% 161.20% 126.30% 162.29% 164.86% 100.00% -
Total Cost - 30,851 32,900 31,595 28,597 24,660 0 - QoQ % 0.00% -6.23% 4.13% 10.48% 15.97% 0.00% - Horiz. % 0.00% 125.11% 133.41% 128.12% 115.97% 100.00% -
Net Worth 59,340 51,600 40,930 46,440 43,860 29,040 - - QoQ % 15.00% 26.07% -11.86% 5.88% 51.03% 0.00% - Horiz. % 204.34% 177.68% 140.95% 159.92% 151.03% 100.00% -
Dividend 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 3,225 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 88.94 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,340 51,600 40,930 46,440 43,860 29,040 - - QoQ % 15.00% 26.07% -11.86% 5.88% 51.03% 0.00% - Horiz. % 204.34% 177.68% 140.95% 159.92% 151.03% 100.00% -
NOSH 258,000 258,000 227,394 258,000 258,000 223,385 - - QoQ % 0.00% 13.46% -11.86% 0.00% 15.50% 0.00% - Horiz. % 115.50% 115.50% 101.79% 115.50% 115.50% 100.00% -
Ratio Analysis 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin - % 11.41 % 10.04 % 10.11 % 10.33 % 10.32 % - % - QoQ % 0.00% 13.65% -0.69% -2.13% 0.10% 0.00% - Horiz. % 0.00% 110.56% 97.29% 97.97% 100.10% 100.00% -
ROE - % 7.70 % 7.89 % 7.81 % 8.63 % 9.77 % - % - QoQ % 0.00% -2.41% 1.02% -9.50% -11.67% 0.00% - Horiz. % 0.00% 78.81% 80.76% 79.94% 88.33% 100.00% -
Per Share 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 13.50 16.08 13.62 12.36 12.31 - - QoQ % 0.00% -16.04% 18.06% 10.19% 0.41% 0.00% - Horiz. % 0.00% 109.67% 130.63% 110.64% 100.41% 100.00% -
EPS - 1.54 1.42 1.38 1.47 1.27 0.00 - QoQ % 0.00% 8.45% 2.90% -6.12% 15.75% 0.00% - Horiz. % 0.00% 121.26% 111.81% 108.66% 115.75% 100.00% -
DPS - 0.00 0.00 1.25 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2300 0.2000 0.1800 0.1800 0.1700 0.1300 - - QoQ % 15.00% 11.11% 0.00% 5.88% 30.77% 0.00% - Horiz. % 176.92% 153.85% 138.46% 138.46% 130.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 516,000 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS - 6.75 7.09 6.81 6.18 5.33 - - QoQ % 0.00% -4.80% 4.11% 10.19% 15.95% 0.00% - Horiz. % 0.00% 126.64% 133.02% 127.77% 115.95% 100.00% -
EPS - 0.77 0.63 0.70 0.73 0.55 0.00 - QoQ % 0.00% 22.22% -10.00% -4.11% 32.73% 0.00% - Horiz. % 0.00% 140.00% 114.55% 127.27% 132.73% 100.00% -
DPS - 0.00 0.00 0.63 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1150 0.1000 0.0793 0.0900 0.0850 0.0563 - - QoQ % 15.00% 26.10% -11.89% 5.88% 50.98% 0.00% - Horiz. % 204.26% 177.62% 140.85% 159.86% 150.98% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/03/12 31/01/12 31/10/11 29/07/11 - - - -
Price 0.7950 0.8000 0.6550 0.6500 0.0000 0.0000 0.0000 -
P/RPS 0.00 5.93 4.07 4.77 0.00 0.00 0.00 - QoQ % 0.00% 45.70% -14.68% 0.00% 0.00% 0.00% - Horiz. % 0.00% 124.32% 85.32% 100.00% - - -
P/EPS 0.00 51.96 46.13 46.25 0.00 0.00 0.00 - QoQ % 0.00% 12.64% -0.26% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.35% 99.74% 100.00% - - -
EY 0.00 1.92 2.17 2.16 0.00 0.00 0.00 - QoQ % 0.00% -11.52% 0.46% 0.00% 0.00% 0.00% - Horiz. % 0.00% 88.89% 100.46% 100.00% - - -
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 3.46 4.00 3.64 3.61 0.00 0.00 0.00 - QoQ % -13.50% 9.89% 0.83% 0.00% 0.00% 0.00% - Horiz. % 95.84% 110.80% 100.83% 100.00% - - -
Price Multiplier on Announcement Date 31/03/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date - 22/03/12 16/12/11 23/09/11 24/06/11 - - -
Price 0.0000 0.8000 0.8450 0.5950 0.6950 0.0000 0.0000 -
P/RPS 0.00 5.93 5.25 4.37 5.62 0.00 0.00 - QoQ % 0.00% 12.95% 20.14% -22.24% 0.00% 0.00% - Horiz. % 0.00% 105.52% 93.42% 77.76% 100.00% - -
P/EPS 0.00 51.96 59.51 42.34 47.39 0.00 0.00 - QoQ % 0.00% -12.69% 40.55% -10.66% 0.00% 0.00% - Horiz. % 0.00% 109.64% 125.58% 89.34% 100.00% - -
EY 0.00 1.92 1.68 2.36 2.11 0.00 0.00 - QoQ % 0.00% 14.29% -28.81% 11.85% 0.00% 0.00% - Horiz. % 0.00% 91.00% 79.62% 111.85% 100.00% - -
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 4.00 4.69 3.31 4.09 0.00 0.00 - QoQ % 0.00% -14.71% 41.69% -19.07% 0.00% 0.00% - Horiz. % 0.00% 97.80% 114.67% 80.93% 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 
