[BOILERM] YoY Quarter Result on 2011-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
Revenue 51,530 42,047 - 35,147 0 - - - YoY % 22.55% 0.00% 0.00% 0.00% - - - Horiz. % 146.61% 119.63% 0.00% 100.00% - - -
PBT 8,521 7,353 - 4,839 0 - - - YoY % 15.88% 0.00% 0.00% 0.00% - - - Horiz. % 176.09% 151.95% 0.00% 100.00% - - -
Tax -2,183 -1,920 - -1,287 0 - - - YoY % -13.70% 0.00% 0.00% 0.00% - - - Horiz. % 169.62% 149.18% 0.00% 100.00% - - -
NP 6,338 5,433 - 3,552 0 - - - YoY % 16.66% 0.00% 0.00% 0.00% - - - Horiz. % 178.43% 152.96% 0.00% 100.00% - - -
NP to SH 6,338 5,433 - 3,626 0 - - - YoY % 16.66% 0.00% 0.00% 0.00% - - - Horiz. % 174.79% 149.83% 0.00% 100.00% - - -
Tax Rate 25.62 % 26.11 % - % 26.60 % - % - % - % - YoY % -1.88% 0.00% 0.00% 0.00% - - - Horiz. % 96.32% 98.16% 0.00% 100.00% - - -
Total Cost 45,192 36,614 - 31,595 0 - - - YoY % 23.43% 0.00% 0.00% 0.00% - - - Horiz. % 143.04% 115.89% 0.00% 100.00% - - -
Net Worth 85,140 64,500 - 46,440 - - - - YoY % 32.00% 0.00% 0.00% 0.00% - - - Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Dividend 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
Div - - - 3,225 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 88.94 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
Net Worth 85,140 64,500 - 46,440 - - - - YoY % 32.00% 0.00% 0.00% 0.00% - - - Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
NOSH 258,000 258,000 258,000 258,000 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
NP Margin 12.30 % 12.92 % - % 10.11 % - % - % - % - YoY % -4.80% 0.00% 0.00% 0.00% - - - Horiz. % 121.66% 127.79% 0.00% 100.00% - - -
ROE 7.44 % 8.42 % - % 7.81 % - % - % - % - YoY % -11.64% 0.00% 0.00% 0.00% - - - Horiz. % 95.26% 107.81% 0.00% 100.00% - - -
Per Share 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
RPS 19.97 16.30 - 13.62 - - - - YoY % 22.52% 0.00% 0.00% 0.00% - - - Horiz. % 146.62% 119.68% 0.00% 100.00% - - -
EPS 2.46 2.11 - 1.38 0.00 - - - YoY % 16.59% 0.00% 0.00% 0.00% - - - Horiz. % 178.26% 152.90% 0.00% 100.00% - - -
DPS 0.00 0.00 - 1.25 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3300 0.2500 - 0.1800 - - - - YoY % 32.00% 0.00% 0.00% 0.00% - - - Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 516,000 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
RPS 9.99 8.15 - 6.81 - - - - YoY % 22.58% 0.00% 0.00% 0.00% - - - Horiz. % 146.70% 119.68% 0.00% 100.00% - - -
EPS 1.23 1.05 - 0.70 0.00 - - - YoY % 17.14% 0.00% 0.00% 0.00% - - - Horiz. % 175.71% 150.00% 0.00% 100.00% - - -
DPS 0.00 0.00 - 0.63 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1650 0.1250 - 0.0900 - - - - YoY % 32.00% 0.00% 0.00% 0.00% - - - Horiz. % 183.33% 138.89% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
Date 28/06/13 31/07/12 29/06/12 29/07/11 - - - -
Price 1.3900 0.7700 0.7800 0.6500 0.0000 - - -
P/RPS 6.96 4.72 0.00 4.77 0.00 - - - YoY % 47.46% 0.00% 0.00% 0.00% - - - Horiz. % 145.91% 98.95% 0.00% 100.00% - - -
P/EPS 56.58 36.57 0.00 46.25 0.00 - - - YoY % 54.72% 0.00% 0.00% 0.00% - - - Horiz. % 122.34% 79.07% 0.00% 100.00% - - -
EY 1.77 2.73 0.00 2.16 0.00 - - - YoY % -35.16% 0.00% 0.00% 0.00% - - - Horiz. % 81.94% 126.39% 0.00% 100.00% - - -
DY 0.00 0.00 0.00 1.92 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 4.21 3.08 0.00 3.61 0.00 - - - YoY % 36.69% 0.00% 0.00% 0.00% - - - Horiz. % 116.62% 85.32% 0.00% 100.00% - - -
Price Multiplier on Announcement Date 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 - - CAGR
Date 20/08/13 13/09/12 - 23/09/11 - - - -
Price 1.7500 0.8300 0.0000 0.5950 0.0000 - - -
P/RPS 8.76 5.09 0.00 4.37 0.00 - - - YoY % 72.10% 0.00% 0.00% 0.00% - - - Horiz. % 200.46% 116.48% 0.00% 100.00% - - -
P/EPS 71.24 39.41 0.00 42.34 0.00 - - - YoY % 80.77% 0.00% 0.00% 0.00% - - - Horiz. % 168.26% 93.08% 0.00% 100.00% - - -
EY 1.40 2.54 0.00 2.36 0.00 - - - YoY % -44.88% 0.00% 0.00% 0.00% - - - Horiz. % 59.32% 107.63% 0.00% 100.00% - - -
DY 0.00 0.00 0.00 2.10 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.30 3.32 0.00 3.31 0.00 - - - YoY % 59.64% 0.00% 0.00% 0.00% - - - Horiz. % 160.12% 100.30% 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
Q1 - FYE 30.04.2012.pdf 
