[BOILERM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 49.29%
YoY- 30.68%
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 208,158 142,028 74,142 242,020 166,481 106,824 51,530 152.99%
PBT 41,841 29,203 13,719 38,180 27,983 18,167 8,521 188.05%
Tax -10,728 -7,731 -3,642 -7,164 -7,208 -4,679 -2,183 188.21%
NP 31,113 21,472 10,077 31,016 20,775 13,488 6,338 188.00%
-
NP to SH 31,113 21,472 10,077 31,016 20,775 13,488 6,338 188.00%
-
Tax Rate 25.64% 26.47% 26.55% 18.76% 25.76% 25.76% 25.62% -
Total Cost 177,045 120,556 64,065 211,004 145,706 93,336 45,192 147.89%
-
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 24.95% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 123,839 116,099 116,099 105,779 92,880 85,140 85,140 28.28%
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 258,000 58.53%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.95% 15.12% 13.59% 12.82% 12.48% 12.63% 12.30% -
ROE 25.12% 18.49% 8.68% 29.32% 22.37% 15.84% 7.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.34 55.05 28.74 93.81 64.53 41.40 19.97 59.59%
EPS 9.39 8.32 3.91 12.02 8.05 5.23 2.46 143.64%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.24 0.45 0.45 0.41 0.36 0.33 0.33 -19.08%
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.34 27.52 14.37 46.90 32.26 20.70 9.99 152.93%
EPS 9.39 4.16 1.95 6.01 4.03 2.61 1.23 286.27%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.24 0.225 0.225 0.205 0.18 0.165 0.165 28.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 3.56 2.99 2.95 2.60 1.76 1.39 -
P/RPS 3.59 6.47 10.40 3.14 4.03 4.25 6.96 -35.60%
P/EPS 24.05 42.78 76.55 24.54 32.29 33.67 56.58 -43.37%
EY 4.16 2.34 1.31 4.08 3.10 2.97 1.77 76.49%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 6.04 7.91 6.64 7.20 7.22 5.33 4.21 27.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 19/08/14 21/05/14 19/02/14 25/11/13 20/08/13 -
Price 1.50 1.63 3.35 3.00 2.80 2.40 1.75 -
P/RPS 3.72 2.96 11.66 3.20 4.34 5.80 8.76 -43.41%
P/EPS 24.88 19.59 85.77 24.95 34.77 45.91 71.24 -50.31%
EY 4.02 5.11 1.17 4.01 2.88 2.18 1.40 101.63%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 6.25 3.62 7.44 7.32 7.78 7.27 5.30 11.58%

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