[OLDTOWN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 285,497 201,665 128,455 0 0 0 0 -
PBT 51,933 37,204 24,686 0 0 0 0 -
Tax -11,726 -8,677 -5,066 0 0 0 0 -
NP 40,207 28,527 19,620 0 0 0 0 -
-
NP to SH 40,168 28,506 19,604 0 0 0 0 -
-
Tax Rate 22.58% 23.32% 20.52% - - - - -
Total Cost 245,290 173,138 108,835 0 0 0 0 -
-
Net Worth 131,632 129,663 129,349 0 0 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,963 4,987 4,199 - - - - -
Div Payout % 32.27% 17.49% 21.42% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 131,632 129,663 129,349 0 0 0 0 -
NOSH 199,443 199,482 167,986 0 0 0 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.08% 14.15% 15.27% 0.00% 0.00% 0.00% 0.00% -
ROE 30.52% 21.98% 15.16% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 143.15 101.09 76.47 0.00 0.00 0.00 0.00 -
EPS 20.14 14.29 11.67 0.00 0.00 0.00 0.00 -
DPS 6.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.77 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.63 43.53 27.73 0.00 0.00 0.00 0.00 -
EPS 8.67 6.15 4.23 0.00 0.00 0.00 0.00 -
DPS 2.80 1.08 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2799 0.2792 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 - - - - - -
Price 1.20 0.92 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.96 6.44 0.00 0.00 0.00 0.00 0.00 -
EY 16.78 15.53 0.00 0.00 0.00 0.00 0.00 -
DY 5.42 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.42 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 - - - - -
Price 1.25 1.04 1.10 0.00 0.00 0.00 0.00 -
P/RPS 0.87 1.03 1.44 0.00 0.00 0.00 0.00 -
P/EPS 6.21 7.28 9.43 0.00 0.00 0.00 0.00 -
EY 16.11 13.74 10.61 0.00 0.00 0.00 0.00 -
DY 5.20 2.40 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.60 1.43 0.00 0.00 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