[E&O] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.65%
YoY- -31.55%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 207,038 129,744 497,141 267,454 169,666 94,991 605,536 -51.07%
PBT 64,597 33,208 167,173 88,332 59,864 34,582 187,271 -50.78%
Tax -21,841 -12,640 -47,389 -23,033 -14,652 -6,778 -50,505 -42.78%
NP 42,756 20,568 119,784 65,299 45,212 27,804 136,766 -53.90%
-
NP to SH 40,198 18,960 113,239 62,740 43,677 27,220 129,556 -54.13%
-
Tax Rate 33.81% 38.06% 28.35% 26.08% 24.48% 19.60% 26.97% -
Total Cost 164,282 109,176 377,357 202,155 124,454 67,187 468,770 -50.26%
-
Net Worth 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 5.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 33,197 - - - 49,780 -
Div Payout % - - 29.32% - - - 38.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 5.80%
NOSH 1,107,382 1,108,771 1,106,585 1,106,525 1,105,746 1,106,504 1,106,228 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.65% 15.85% 24.09% 24.42% 26.65% 29.27% 22.59% -
ROE 2.65% 1.27% 7.69% 4.40% 3.04% 1.92% 9.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.70 11.70 44.93 24.17 15.34 8.58 54.74 -51.10%
EPS 3.63 1.71 10.24 5.67 3.95 2.46 11.71 -54.16%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.50 -
NAPS 1.37 1.35 1.33 1.29 1.30 1.28 1.26 5.73%
Adjusted Per Share Value based on latest NOSH - 1,108,313
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.02 8.79 33.66 18.11 11.49 6.43 41.00 -51.06%
EPS 2.72 1.28 7.67 4.25 2.96 1.84 8.77 -54.14%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.37 -
NAPS 1.0273 1.0136 0.9966 0.9666 0.9734 0.9591 0.9439 5.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.87 2.75 2.12 1.89 2.05 2.00 1.58 -
P/RPS 15.35 23.50 4.72 7.82 13.36 23.30 2.89 204.11%
P/EPS 79.06 160.82 20.72 33.33 51.90 81.30 13.49 224.71%
EY 1.26 0.62 4.83 3.00 1.93 1.23 7.41 -69.27%
DY 0.00 0.00 1.42 0.00 0.00 0.00 2.85 -
P/NAPS 2.09 2.04 1.59 1.47 1.58 1.56 1.25 40.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 -
Price 2.55 2.93 2.32 1.98 1.95 2.08 2.08 -
P/RPS 13.64 25.04 5.16 8.19 12.71 24.23 3.80 134.25%
P/EPS 70.25 171.35 22.67 34.92 49.37 84.55 17.76 149.90%
EY 1.42 0.58 4.41 2.86 2.03 1.18 5.63 -60.04%
DY 0.00 0.00 1.29 0.00 0.00 0.00 2.16 -
P/NAPS 1.86 2.17 1.74 1.53 1.50 1.63 1.65 8.30%

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