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

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.51%
YoY- 170.9%
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 120,299 557,271 420,722 288,128 153,528 474,889 331,779 -49.18%
PBT 5,588 51,252 41,696 32,896 20,067 49,183 26,385 -64.50%
Tax -692 -2,070 -2,021 -1,707 -1,719 -4,950 -3,431 -65.64%
NP 4,896 49,182 39,675 31,189 18,348 44,233 22,954 -64.33%
-
NP to SH 4,798 48,308 38,995 30,791 18,165 43,464 22,403 -64.23%
-
Tax Rate 12.38% 4.04% 4.85% 5.19% 8.57% 10.06% 13.00% -
Total Cost 115,403 508,089 381,047 256,939 135,180 430,656 308,825 -48.15%
-
Net Worth 261,491 266,901 257,149 256,190 252,158 236,968 216,880 13.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 12,077 7,243 7,216 - 10,717 3,574 -
Div Payout % - 25.00% 18.58% 23.44% - 24.66% 15.96% -
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 261,491 266,901 257,149 256,190 252,158 236,968 216,880 13.29%
NOSH 119,950 120,770 120,727 120,277 119,506 119,079 119,164 0.43%
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 4.07% 8.83% 9.43% 10.82% 11.95% 9.31% 6.92% -
ROE 1.83% 18.10% 15.16% 12.02% 7.20% 18.34% 10.33% -
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 100.29 461.43 348.49 239.55 128.47 398.80 278.42 -49.40%
EPS 4.00 40.00 32.30 25.60 15.20 36.50 18.80 -64.39%
DPS 0.00 10.00 6.00 6.00 0.00 9.00 3.00 -
NAPS 2.18 2.21 2.13 2.13 2.11 1.99 1.82 12.79%
Adjusted Per Share Value based on latest NOSH - 121,403
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.32 492.54 371.85 254.66 135.69 419.73 293.24 -49.18%
EPS 4.24 42.70 34.47 27.21 16.05 38.42 19.80 -64.24%
DPS 0.00 10.67 6.40 6.38 0.00 9.47 3.16 -
NAPS 2.3112 2.359 2.2728 2.2643 2.2287 2.0944 1.9169 13.29%
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 31/03/10 31/12/09 30/09/09 -
Price 1.78 1.88 1.81 2.30 2.68 1.60 1.31 -
P/RPS 1.77 0.41 0.52 0.96 2.09 0.40 0.47 142.25%
P/EPS 44.50 4.70 5.60 8.98 17.63 4.38 6.97 244.54%
EY 2.25 21.28 17.85 11.13 5.67 22.81 14.35 -70.95%
DY 0.00 5.32 3.31 2.61 0.00 5.63 2.29 -
P/NAPS 0.82 0.85 0.85 1.08 1.27 0.80 0.72 9.06%
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 25/05/11 22/02/11 23/11/10 24/08/10 25/05/10 23/02/10 18/11/09 -
Price 1.84 1.89 1.79 1.89 2.25 1.76 1.31 -
P/RPS 1.83 0.41 0.51 0.79 1.75 0.44 0.47 147.70%
P/EPS 46.00 4.73 5.54 7.38 14.80 4.82 6.97 252.24%
EY 2.17 21.16 18.04 13.54 6.76 20.74 14.35 -71.64%
DY 0.00 5.29 3.35 3.17 0.00 5.11 2.29 -
P/NAPS 0.84 0.86 0.84 0.89 1.07 0.88 0.72 10.83%

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