[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.36%
YoY- -13.95%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 782,907 335,284 1,622,133 1,193,329 775,861 354,189 1,546,643 -36.51%
PBT 105,879 28,724 277,742 180,825 108,109 47,561 295,311 -49.56%
Tax -27,099 -7,322 -69,164 -46,457 -27,839 -12,385 -46,285 -30.03%
NP 78,780 21,402 208,578 134,368 80,270 35,176 249,026 -53.60%
-
NP to SH 77,527 20,766 206,585 132,604 79,232 34,793 242,294 -53.25%
-
Tax Rate 25.59% 25.49% 24.90% 25.69% 25.75% 26.04% 15.67% -
Total Cost 704,127 313,882 1,413,555 1,058,961 695,591 319,013 1,297,617 -33.49%
-
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2356.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,280 - 167,967 115,399 - - 59,155 -33.24%
Div Payout % 41.64% - 81.31% 87.03% - - 24.41% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,648,110 1,392,420 1,418,696 1,348,490 1,378,406 1,315,403 1,201,839 2356.07%
NOSH 1,076,005 1,071,752 1,049,797 1,049,082 1,045,277 1,035,505 985,922 6.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.06% 6.38% 12.86% 11.26% 10.35% 9.93% 16.10% -
ROE 0.05% 1.49% 14.56% 9.83% 5.75% 2.65% 20.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.76 31.28 154.52 113.75 74.23 34.20 156.87 -40.10%
EPS 7.20 1.93 19.68 12.64 7.58 3.36 24.58 -55.92%
DPS 3.00 0.00 16.00 11.00 0.00 0.00 6.00 -37.03%
NAPS 135.36 1.2992 1.3514 1.2854 1.3187 1.2703 1.219 2216.88%
Adjusted Per Share Value based on latest NOSH - 1,050,629
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.58 30.23 146.24 107.59 69.95 31.93 139.44 -36.51%
EPS 6.99 1.87 18.62 11.96 7.14 3.14 21.84 -53.24%
DPS 2.91 0.00 15.14 10.40 0.00 0.00 5.33 -33.22%
NAPS 131.3103 1.2553 1.279 1.2157 1.2427 1.1859 1.0835 2356.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.21 2.68 2.60 2.20 2.90 2.57 2.60 -
P/RPS 3.04 8.57 1.68 1.93 3.91 7.51 1.66 49.73%
P/EPS 30.67 138.32 13.21 17.41 38.26 76.49 10.58 103.43%
EY 3.26 0.72 7.57 5.75 2.61 1.31 9.45 -50.84%
DY 1.36 0.00 6.15 5.00 0.00 0.00 2.31 -29.77%
P/NAPS 0.02 2.06 1.92 1.71 2.20 2.02 2.13 -95.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.45 2.40 2.71 2.60 2.76 2.68 2.39 -
P/RPS 3.37 7.67 1.75 2.29 3.72 7.84 1.52 70.11%
P/EPS 34.00 123.87 13.77 20.57 36.41 79.76 9.73 130.44%
EY 2.94 0.81 7.26 4.86 2.75 1.25 10.28 -56.62%
DY 1.22 0.00 5.90 4.23 0.00 0.00 2.51 -38.20%
P/NAPS 0.02 1.85 2.01 2.02 2.09 2.11 1.96 -95.30%

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