[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7732.73%
YoY- 126.45%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,135,372 718,619 323,672 744,029 525,531 319,179 141,177 300.89%
PBT 215,927 121,591 58,667 275,844 64,221 14,578 -9,359 -
Tax -55,464 -34,809 -11,792 -23,988 -77,390 -39,126 38,290 -
NP 160,463 86,782 46,875 251,856 -13,169 -24,548 28,931 213.00%
-
NP to SH 154,094 82,225 45,572 194,800 2,487 -14,775 -23,231 -
-
Tax Rate 25.69% 28.63% 20.10% 8.70% 120.51% 268.39% - -
Total Cost 974,909 631,837 276,797 492,173 538,700 343,727 112,246 321.97%
-
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 39,410 - - 85,862 - - - -
Div Payout % 25.58% - - 44.08% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.51%
NOSH 985,255 976,543 975,845 857,771 857,586 854,046 2,002,672 -37.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.13% 12.08% 14.48% 33.85% -2.51% -7.69% 20.49% -
ROE 13.46% 7.75% 0.04% 22.41% 0.49% -2.78% -1.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.24 73.59 33.17 86.74 61.28 37.37 7.05 542.99%
EPS 15.64 8.42 4.67 22.71 0.29 -1.73 -2.72 -
DPS 4.00 0.00 0.00 10.01 0.00 0.00 0.00 -
NAPS 1.1623 1.0869 104.91 1.0135 0.5925 0.6214 0.6129 53.14%
Adjusted Per Share Value based on latest NOSH - 857,774
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.36 64.79 29.18 67.08 47.38 28.78 12.73 300.85%
EPS 13.89 7.41 4.11 17.56 0.22 -1.33 -2.09 -
DPS 3.55 0.00 0.00 7.74 0.00 0.00 0.00 -
NAPS 1.0324 0.9569 92.298 0.7838 0.4581 0.4785 1.1066 -4.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.16 2.11 2.15 1.67 1.61 1.21 0.98 -
P/RPS 1.87 2.87 6.48 1.93 2.63 3.24 13.90 -73.71%
P/EPS 13.81 25.06 46.04 7.35 555.17 -69.94 -84.48 -
EY 7.24 3.99 2.17 13.60 0.18 -1.43 -1.18 -
DY 1.85 0.00 0.00 5.99 0.00 0.00 0.00 -
P/NAPS 1.86 1.94 0.02 1.65 2.72 1.95 1.60 10.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 -
Price 2.22 2.12 2.09 1.91 1.74 1.48 1.34 -
P/RPS 1.93 2.88 6.30 2.20 2.84 3.96 19.01 -78.20%
P/EPS 14.19 25.18 44.75 8.41 600.00 -85.55 -115.52 -
EY 7.05 3.97 2.23 11.89 0.17 -1.17 -0.87 -
DY 1.80 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 1.91 1.95 0.02 1.88 2.94 2.38 2.19 -8.70%

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