[TURBO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 220.81%
YoY--%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 11,509 42,815 28,284 18,801 6,092 63,872 0 -
PBT 1,942 11,034 9,236 6,019 1,911 10,109 0 -
Tax -223 -1,739 -1,472 -1,024 -354 -1,157 0 -
NP 1,719 9,295 7,764 4,995 1,557 8,952 0 -
-
NP to SH 1,743 9,307 7,764 4,995 1,557 8,952 0 -
-
Tax Rate 11.48% 15.76% 15.94% 17.01% 18.52% 11.45% - -
Total Cost 9,790 33,520 20,520 13,806 4,535 54,920 0 -
-
Net Worth 64,956 60,342 22,103 21,322 19,367 45,884 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,113 - - - - - -
Div Payout % - 54.95% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,956 60,342 22,103 21,322 19,367 45,884 0 -
NOSH 108,260 102,274 39,471 39,486 37,975 89,969 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.94% 21.71% 27.45% 26.57% 25.56% 14.02% 0.00% -
ROE 2.68% 15.42% 35.13% 23.43% 8.04% 19.51% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.63 41.86 71.66 47.61 16.04 70.99 0.00 -
EPS 1.61 9.10 19.67 12.65 4.10 9.95 0.00 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.56 0.54 0.51 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,471
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.66 39.64 26.19 17.41 5.64 59.14 0.00 -
EPS 1.61 8.62 7.19 4.63 1.44 8.29 0.00 -
DPS 0.00 4.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6014 0.5587 0.2047 0.1974 0.1793 0.4249 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 - - - -
Price 0.61 0.59 0.59 0.60 0.00 0.00 0.00 -
P/RPS 5.74 1.41 0.82 1.26 0.00 0.00 0.00 -
P/EPS 37.89 6.48 3.00 4.74 0.00 0.00 0.00 -
EY 2.64 15.42 33.34 21.08 0.00 0.00 0.00 -
DY 0.00 8.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.05 1.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 08/11/10 10/08/10 26/05/10 - - -
Price 0.62 0.61 0.63 0.58 0.56 0.00 0.00 -
P/RPS 5.83 1.46 0.88 1.22 3.49 0.00 0.00 -
P/EPS 38.51 6.70 3.20 4.58 13.66 0.00 0.00 -
EY 2.60 14.92 31.22 21.81 7.32 0.00 0.00 -
DY 0.00 8.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.13 1.07 1.10 0.00 0.00 -

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