[TURBO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 55.44%
YoY--%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,941 11,509 42,815 28,284 18,801 6,092 63,872 -48.10%
PBT 5,381 1,942 11,034 9,236 6,019 1,911 10,109 -34.39%
Tax -634 -223 -1,739 -1,472 -1,024 -354 -1,157 -33.11%
NP 4,747 1,719 9,295 7,764 4,995 1,557 8,952 -34.56%
-
NP to SH 4,682 1,743 9,307 7,764 4,995 1,557 8,952 -35.16%
-
Tax Rate 11.78% 11.48% 15.76% 15.94% 17.01% 18.52% 11.45% -
Total Cost 19,194 9,790 33,520 20,520 13,806 4,535 54,920 -50.47%
-
Net Worth 63,649 64,956 60,342 22,103 21,322 19,367 45,884 24.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 5,113 - - - - -
Div Payout % - - 54.95% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 63,649 64,956 60,342 22,103 21,322 19,367 45,884 24.45%
NOSH 107,880 108,260 102,274 39,471 39,486 37,975 89,969 12.90%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.83% 14.94% 21.71% 27.45% 26.57% 25.56% 14.02% -
ROE 7.36% 2.68% 15.42% 35.13% 23.43% 8.04% 19.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.19 10.63 41.86 71.66 47.61 16.04 70.99 -54.03%
EPS 4.34 1.61 9.10 19.67 12.65 4.10 9.95 -42.57%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.59 0.56 0.54 0.51 0.51 10.23%
Adjusted Per Share Value based on latest NOSH - 39,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.17 10.66 39.64 26.19 17.41 5.64 59.14 -48.10%
EPS 4.34 1.61 8.62 7.19 4.63 1.44 8.29 -35.12%
DPS 0.00 0.00 4.73 0.00 0.00 0.00 0.00 -
NAPS 0.5893 0.6014 0.5587 0.2047 0.1974 0.1793 0.4249 24.43%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - - -
Price 0.57 0.61 0.59 0.59 0.60 0.00 0.00 -
P/RPS 2.57 5.74 1.41 0.82 1.26 0.00 0.00 -
P/EPS 13.13 37.89 6.48 3.00 4.74 0.00 0.00 -
EY 7.61 2.64 15.42 33.34 21.08 0.00 0.00 -
DY 0.00 0.00 8.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 1.00 1.05 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 08/08/11 31/05/11 28/02/11 08/11/10 10/08/10 26/05/10 - -
Price 0.54 0.62 0.61 0.63 0.58 0.56 0.00 -
P/RPS 2.43 5.83 1.46 0.88 1.22 3.49 0.00 -
P/EPS 12.44 38.51 6.70 3.20 4.58 13.66 0.00 -
EY 8.04 2.60 14.92 31.22 21.81 7.32 0.00 -
DY 0.00 0.00 8.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.03 1.13 1.07 1.10 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