[3A] YoY Cumulative Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 150,334 143,326 138,700 118,382 78,249 81,645 45,756 21.91% YoY % 4.89% 3.34% 17.16% 51.29% -4.16% 78.44% - Horiz. % 328.56% 313.24% 303.13% 258.72% 171.01% 178.44% 100.00%
PBT 8,707 10,094 5,108 13,959 10,159 8,593 6,157 5.94% YoY % -13.74% 97.61% -63.41% 37.41% 18.22% 39.56% - Horiz. % 141.42% 163.94% 82.96% 226.72% 165.00% 139.56% 100.00%
Tax -3,529 -2,885 3,147 -3,389 -2,533 -1,894 -627 33.34% YoY % -22.32% -191.67% 192.86% -33.79% -33.74% -202.07% - Horiz. % 562.84% 460.13% -501.91% 540.51% 403.99% 302.07% 100.00%
NP 5,178 7,209 8,255 10,570 7,626 6,699 5,530 -1.09% YoY % -28.17% -12.67% -21.90% 38.60% 13.84% 21.14% - Horiz. % 93.63% 130.36% 149.28% 191.14% 137.90% 121.14% 100.00%
NP to SH 5,178 7,209 8,282 10,570 7,626 6,699 5,530 -1.09% YoY % -28.17% -12.96% -21.65% 38.60% 13.84% 21.14% - Horiz. % 93.63% 130.36% 149.76% 191.14% 137.90% 121.14% 100.00%
Tax Rate 40.53 % 28.58 % -61.61 % 24.28 % 24.93 % 22.04 % 10.18 % 25.87% YoY % 41.81% 146.39% -353.75% -2.61% 13.11% 116.50% - Horiz. % 398.13% 280.75% -605.21% 238.51% 244.89% 216.50% 100.00%
Total Cost 145,156 136,117 130,445 107,812 70,623 74,946 40,226 23.82% YoY % 6.64% 4.35% 20.99% 52.66% -5.77% 86.31% - Horiz. % 360.85% 338.38% 324.28% 268.02% 175.57% 186.31% 100.00%
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64% YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% - Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64% YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% - Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
NOSH 392,272 393,281 394,380 369,580 307,499 200,568 176,677 14.20% YoY % -0.26% -0.28% 6.71% 20.19% 53.31% 13.52% - Horiz. % 222.03% 222.60% 223.22% 209.18% 174.05% 113.52% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.44 % 5.03 % 5.95 % 8.93 % 9.75 % 8.21 % 12.09 % -18.88% YoY % -31.61% -15.46% -33.37% -8.41% 18.76% -32.09% - Horiz. % 28.45% 41.60% 49.21% 73.86% 80.65% 67.91% 100.00%
ROE 2.37 % - % 4.17 % 7.20 % 9.07 % 13.92 % 9.48 % -20.61% YoY % 0.00% 0.00% -42.08% -20.62% -34.84% 46.84% - Horiz. % 25.00% 0.00% 43.99% 75.95% 95.68% 146.84% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.32 36.44 35.17 32.03 25.45 40.71 25.90 6.74% YoY % 5.16% 3.61% 9.80% 25.85% -37.48% 57.18% - Horiz. % 147.95% 140.69% 135.79% 123.67% 98.26% 157.18% 100.00%
EPS 1.32 1.83 2.10 2.86 2.48 3.34 3.13 -13.39% YoY % -27.87% -12.86% -26.57% 15.32% -25.75% 6.71% - Horiz. % 42.17% 58.47% 67.09% 91.37% 79.23% 106.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5578 0.0000 0.5033 0.3972 0.2733 0.2399 0.3300 9.13% YoY % 0.00% 0.00% 26.71% 45.33% 13.92% -27.30% - Horiz. % 169.03% 0.00% 152.52% 120.36% 82.82% 72.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.56 29.13 28.19 24.06 15.90 16.59 9.30 21.91% YoY % 4.91% 3.33% 17.17% 51.32% -4.16% 78.39% - Horiz. % 328.60% 313.23% 303.12% 258.71% 170.97% 178.39% 100.00%
EPS 1.05 1.47 1.68 2.15 1.55 1.36 1.12 -1.07% YoY % -28.57% -12.50% -21.86% 38.71% 13.97% 21.43% - Horiz. % 93.75% 131.25% 150.00% 191.96% 138.39% 121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4447 0.0000 0.4034 0.2984 0.1708 0.0978 0.1185 24.63% YoY % 0.00% 0.00% 35.19% 74.71% 74.64% -17.47% - Horiz. % 375.27% 0.00% 340.42% 251.81% 144.14% 82.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 -
P/RPS 2.74 3.13 4.18 5.09 1.61 0.84 2.16 4.04% YoY % -12.46% -25.12% -17.88% 216.15% 91.67% -61.11% - Horiz. % 126.85% 144.91% 193.52% 235.65% 74.54% 38.89% 100.00%
P/EPS 79.55 62.19 70.00 56.99 16.53 10.18 17.89 28.21% YoY % 27.91% -11.16% 22.83% 244.77% 62.38% -43.10% - Horiz. % 444.66% 347.62% 391.28% 318.56% 92.40% 56.90% 100.00%
EY 1.26 1.61 1.43 1.75 6.05 9.82 5.59 -21.97% YoY % -21.74% 12.59% -18.29% -71.07% -38.39% 75.67% - Horiz. % 22.54% 28.80% 25.58% 31.31% 108.23% 175.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.88 0.00 2.92 4.10 1.50 1.42 1.70 1.69% YoY % 0.00% 0.00% -28.78% 173.33% 5.63% -16.47% - Horiz. % 110.59% 0.00% 171.76% 241.18% 88.24% 83.53% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 -
Price 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 -
P/RPS 2.69 3.18 3.64 5.71 2.36 0.74 2.39 1.99% YoY % -15.41% -12.64% -36.25% 141.95% 218.92% -69.04% - Horiz. % 112.55% 133.05% 152.30% 238.91% 98.74% 30.96% 100.00%
P/EPS 78.03 63.28 60.95 63.99 24.19 8.98 19.81 25.64% YoY % 23.31% 3.82% -4.75% 164.53% 169.38% -54.67% - Horiz. % 393.89% 319.43% 307.67% 323.02% 122.11% 45.33% 100.00%
EY 1.28 1.58 1.64 1.56 4.13 11.13 5.05 -20.43% YoY % -18.99% -3.66% 5.13% -62.23% -62.89% 120.40% - Horiz. % 25.35% 31.29% 32.48% 30.89% 81.78% 220.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.85 0.00 2.54 4.61 2.20 1.25 1.88 -0.27% YoY % 0.00% 0.00% -44.90% 109.55% 76.00% -33.51% - Horiz. % 98.40% 0.00% 135.11% 245.21% 117.02% 66.49% 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 
