[TURBO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.43%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 42,815 37,712 37,602 24,368 63,872 0 0 -
PBT 11,034 12,314 12,038 7,644 10,109 0 0 -
Tax -1,739 -1,962 -2,048 -1,416 -1,157 0 0 -
NP 9,295 10,352 9,990 6,228 8,952 0 0 -
-
NP to SH 9,307 10,352 9,990 6,228 8,952 0 0 -
-
Tax Rate 15.76% 15.93% 17.01% 18.52% 11.45% - - -
Total Cost 33,520 27,360 27,612 18,140 54,920 0 0 -
-
Net Worth 60,342 22,103 21,322 19,367 45,884 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,113 - - - - - - -
Div Payout % 54.95% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 60,342 22,103 21,322 19,367 45,884 0 0 -
NOSH 102,274 39,471 39,486 37,975 89,969 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.71% 27.45% 26.57% 25.56% 14.02% 0.00% 0.00% -
ROE 15.42% 46.83% 46.85% 32.16% 19.51% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.86 95.54 95.23 64.17 70.99 0.00 0.00 -
EPS 9.10 26.23 25.30 16.40 9.95 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.54 0.51 0.51 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 37,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.64 34.92 34.82 22.56 59.14 0.00 0.00 -
EPS 8.62 9.59 9.25 5.77 8.29 0.00 0.00 -
DPS 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5587 0.2047 0.1974 0.1793 0.4249 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 0.59 0.59 0.60 0.00 0.00 0.00 0.00 -
P/RPS 1.41 0.62 0.63 0.00 0.00 0.00 0.00 -
P/EPS 6.48 2.25 2.37 0.00 0.00 0.00 0.00 -
EY 15.42 44.45 42.17 0.00 0.00 0.00 0.00 -
DY 8.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 1.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 08/11/10 10/08/10 26/05/10 - - - -
Price 0.61 0.63 0.58 0.56 0.00 0.00 0.00 -
P/RPS 1.46 0.66 0.61 0.87 0.00 0.00 0.00 -
P/EPS 6.70 2.40 2.29 3.41 0.00 0.00 0.00 -
EY 14.92 41.63 43.62 29.29 0.00 0.00 0.00 -
DY 8.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.07 1.10 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment