[BOILERM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 39.82%
YoY--%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 166,481 106,824 51,530 165,834 131,281 87,250 42,047 163.69%
PBT 27,983 18,167 8,521 30,193 22,583 14,514 7,353 156.44%
Tax -7,208 -4,679 -2,183 -6,458 -5,607 -3,840 -1,920 153.99%
NP 20,775 13,488 6,338 23,735 16,976 10,674 5,433 157.30%
-
NP to SH 20,775 13,488 6,338 23,735 16,976 10,674 5,433 157.30%
-
Tax Rate 25.76% 25.76% 25.62% 21.39% 24.83% 26.46% 26.11% -
Total Cost 145,706 93,336 45,192 142,099 114,305 76,576 36,614 164.64%
-
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - 5,160 - - - -
Div Payout % - - - 21.74% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 92,880 85,140 85,140 79,980 72,240 69,660 64,500 29.29%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.48% 12.63% 12.30% 14.31% 12.93% 12.23% 12.92% -
ROE 22.37% 15.84% 7.44% 29.68% 23.50% 15.32% 8.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 64.53 41.40 19.97 64.28 50.88 33.82 16.30 163.67%
EPS 8.05 5.23 2.46 9.20 6.58 4.14 2.11 156.89%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.33 0.31 0.28 0.27 0.25 29.29%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 32.26 20.70 9.99 32.14 25.44 16.91 8.15 163.64%
EPS 4.03 2.61 1.23 4.60 3.29 2.07 1.05 157.98%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.18 0.165 0.165 0.155 0.14 0.135 0.125 29.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 2.60 1.76 1.39 0.995 0.945 0.88 0.77 -
P/RPS 4.03 4.25 6.96 1.55 1.86 2.60 4.72 -10.53%
P/EPS 32.29 33.67 56.58 10.82 14.36 21.27 36.57 -8.39%
EY 3.10 2.97 1.77 9.25 6.96 4.70 2.73 9.36%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 7.22 5.33 4.21 3.21 3.38 3.26 3.08 82.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/02/14 25/11/13 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 -
Price 2.80 2.40 1.75 1.40 1.01 0.87 0.83 -
P/RPS 4.34 5.80 8.76 2.18 1.98 2.57 5.09 -10.62%
P/EPS 34.77 45.91 71.24 15.22 15.35 21.03 39.41 -8.44%
EY 2.88 2.18 1.40 6.57 6.51 4.76 2.54 9.25%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 7.78 7.27 5.30 4.52 3.61 3.22 3.32 82.22%

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