[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3] | Financial Results | I3investor

[SCABLE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.35%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 326,242 334,636 130,852 102,756 93,310 106,308 0 -
PBT 21,104 21,360 7,927 3,954 3,750 4,940 0 -
Tax -5,634 -5,020 -1,707 -1,132 -1,050 -1,312 0 -
NP 15,470 16,340 6,220 2,822 2,700 3,628 0 -
-
NP to SH 12,514 13,660 5,433 2,876 2,756 3,668 0 -
-
Tax Rate 26.70% 23.50% 21.53% 28.63% 28.00% 26.56% - -
Total Cost 310,772 318,296 124,632 99,933 90,610 102,680 0 -
-
Net Worth 113,517 110,683 91,126 85,081 83,878 79,970 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 113,517 110,683 91,126 85,081 83,878 79,970 0 -
NOSH 135,140 134,980 115,350 119,833 119,826 106,627 0 -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.74% 4.88% 4.75% 2.75% 2.89% 3.41% 0.00% -
ROE 11.02% 12.34% 5.96% 3.38% 3.29% 4.59% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 241.41 247.91 113.44 85.75 77.87 99.70 0.00 -
EPS 9.26 10.12 4.71 2.40 2.30 3.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.79 0.71 0.70 0.75 0.74 8.84%
Adjusted Per Share Value based on latest NOSH - 119,692
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.77 83.87 32.80 25.75 23.39 26.64 0.00 -
EPS 3.14 3.42 1.36 0.72 0.69 0.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2774 0.2284 0.2132 0.2102 0.2004 0.74 -47.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 1.55 1.28 1.21 1.03 0.79 0.00 0.00 -
P/RPS 0.64 0.52 1.07 1.20 1.01 0.00 0.00 -
P/EPS 16.74 12.65 25.69 42.92 34.35 0.00 0.00 -
EY 5.97 7.91 3.89 2.33 2.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.56 1.53 1.45 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 21/02/11 22/11/10 27/08/10 20/05/10 - -
Price 2.04 1.29 1.36 1.16 1.00 0.00 0.00 -
P/RPS 0.85 0.52 1.20 1.35 1.28 0.00 0.00 -
P/EPS 22.03 12.75 28.87 48.33 43.48 0.00 0.00 -
EY 4.54 7.84 3.46 2.07 2.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.57 1.72 1.63 1.43 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