[3A] YoY Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,769 80,217 64,940 65,740 45,136 39,430 27,723 17.96% YoY % -6.79% 23.52% -1.22% 45.65% 14.47% 42.23% - Horiz. % 269.70% 289.35% 234.25% 237.13% 162.81% 142.23% 100.00%
PBT 2,672 5,470 4,526 3,328 7,055 3,862 3,403 -3.95% YoY % -51.15% 20.86% 36.00% -52.83% 82.68% 13.49% - Horiz. % 78.52% 160.74% 133.00% 97.80% 207.32% 113.49% 100.00%
Tax -895 -994 -2,201 -672 -1,157 -865 -441 12.51% YoY % 9.96% 54.84% -227.53% 41.92% -33.76% -96.15% - Horiz. % 202.95% 225.40% 499.09% 152.38% 262.36% 196.15% 100.00%
NP 1,777 4,476 2,325 2,656 5,898 2,997 2,962 -8.16% YoY % -60.30% 92.52% -12.46% -54.97% 96.80% 1.18% - Horiz. % 59.99% 151.11% 78.49% 89.67% 199.12% 101.18% 100.00%
NP to SH 1,777 4,476 2,859 2,656 5,898 2,997 2,962 -8.16% YoY % -60.30% 56.56% 7.64% -54.97% 96.80% 1.18% - Horiz. % 59.99% 151.11% 96.52% 89.67% 199.12% 101.18% 100.00%
Tax Rate 33.50 % 18.17 % 48.63 % 20.19 % 16.40 % 22.40 % 12.96 % 17.13% YoY % 84.37% -62.64% 140.86% 23.11% -26.79% 72.84% - Horiz. % 258.49% 140.20% 375.23% 155.79% 126.54% 172.84% 100.00%
Total Cost 72,992 75,741 62,615 63,084 39,238 36,433 24,761 19.72% YoY % -3.63% 20.96% -0.74% 60.77% 7.70% 47.14% - Horiz. % 294.79% 305.89% 252.88% 254.77% 158.47% 147.14% 100.00%
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01% YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% - Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 4,687 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 176.47 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01% YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% - Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
NOSH 394,888 392,640 391,643 390,588 308,795 258,362 183,975 13.56% YoY % 0.57% 0.25% 0.27% 26.49% 19.52% 40.43% - Horiz. % 214.64% 213.42% 212.88% 212.30% 167.85% 140.43% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.38 % 5.58 % 3.58 % 4.04 % 13.07 % 7.60 % 10.68 % -22.12% YoY % -57.35% 55.87% -11.39% -69.09% 71.97% -28.84% - Horiz. % 22.28% 52.25% 33.52% 37.83% 122.38% 71.16% 100.00%
ROE 0.80 % - % 1.43 % 1.40 % 6.53 % - % 4.65 % -25.40% YoY % 0.00% 0.00% 2.14% -78.56% 0.00% 0.00% - Horiz. % 17.20% 0.00% 30.75% 30.11% 140.43% 0.00% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.93 20.43 16.58 16.83 14.62 15.26 15.07 3.87% YoY % -7.34% 23.22% -1.49% 15.12% -4.19% 1.26% - Horiz. % 125.61% 135.57% 110.02% 111.68% 97.01% 101.26% 100.00%
EPS 0.45 1.14 0.73 0.68 1.91 0.97 1.61 -19.12% YoY % -60.53% 56.16% 7.35% -64.40% 96.91% -39.75% - Horiz. % 27.95% 70.81% 45.34% 42.24% 118.63% 60.25% 100.00%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 8.32% YoY % 0.00% 0.00% 5.28% 65.81% 0.00% 0.00% - Horiz. % 161.61% 0.00% 147.49% 140.09% 84.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.25 16.37 13.25 13.41 9.21 8.04 5.66 17.94% YoY % -6.84% 23.55% -1.19% 45.60% 14.55% 42.05% - Horiz. % 269.43% 289.22% 234.10% 236.93% 162.72% 142.05% 100.00%
EPS 0.36 0.91 0.58 0.54 1.20 0.61 0.60 -8.15% YoY % -60.44% 56.90% 7.41% -55.00% 96.72% 1.67% - Horiz. % 60.00% 151.67% 96.67% 90.00% 200.00% 101.67% 100.00%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4507 0.0000 0.4080 0.3865 0.1843 0.0000 0.1299 23.02% YoY % 0.00% 0.00% 5.56% 109.71% 0.00% 0.00% - Horiz. % 346.96% 0.00% 314.09% 297.54% 141.88% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 -
P/RPS 5.23 4.89 6.88 10.52 5.61 2.36 3.92 4.92% YoY % 6.95% -28.92% -34.60% 87.52% 137.71% -39.80% - Horiz. % 133.42% 124.74% 175.51% 268.37% 143.11% 60.20% 100.00%
P/EPS 220.00 87.72 156.16 260.29 42.93 31.03 36.65 34.77% YoY % 150.80% -43.83% -40.01% 506.31% 38.35% -15.33% - Horiz. % 600.27% 239.35% 426.08% 710.20% 117.14% 84.67% 100.00%
EY 0.45 1.14 0.64 0.38 2.33 3.22 2.73 -25.93% YoY % -60.53% 78.12% 68.42% -83.69% -27.64% 17.95% - Horiz. % 16.48% 41.76% 23.44% 13.92% 85.35% 117.95% 100.00%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.77 0.00 2.23 3.65 2.80 0.00 1.70 0.67% YoY % 0.00% 0.00% -38.90% 30.36% 0.00% 0.00% - Horiz. % 104.12% 0.00% 131.18% 214.71% 164.71% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 -
Price 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 -
P/RPS 4.91 5.38 7.12 9.27 9.85 2.23 4.18 2.72% YoY % -8.74% -24.44% -23.19% -5.89% 341.70% -46.65% - Horiz. % 117.46% 128.71% 170.33% 221.77% 235.65% 53.35% 100.00%
P/EPS 206.67 96.49 161.64 229.41 75.39 29.31 39.13 31.93% YoY % 114.19% -40.31% -29.54% 204.30% 157.22% -25.10% - Horiz. % 528.16% 246.59% 413.08% 586.28% 192.67% 74.90% 100.00%
EY 0.48 1.04 0.62 0.44 1.33 3.41 2.56 -24.33% YoY % -53.85% 67.74% 40.91% -66.92% -61.00% 33.20% - Horiz. % 18.75% 40.62% 24.22% 17.19% 51.95% 133.20% 100.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 0.00 2.31 3.22 4.92 0.00 1.82 -1.52% YoY % 0.00% 0.00% -28.26% -34.55% 0.00% 0.00% - Horiz. % 91.21% 0.00% 126.92% 176.92% 270.33% 0.00% 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-30_SEPTEMBER_2010(1).xls 
