[BOILERM] QoQ Quarter Result on 31-Jul-2012 [#1]

Announcement Date
13-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ--%
YoY- 49.83%
View:
Show?
Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 34,553 44,031 45,203 42,047 0 43,116 0 -
PBT 7,610 8,069 7,161 7,353 0 7,371 0 -
Tax -852 -1,766 -1,920 -1,920 0 711 0 -
NP 6,758 6,303 5,241 5,433 0 8,082 0 -
-
NP to SH 6,758 6,303 5,241 5,433 0 8,082 0 -
-
Tax Rate 11.20% 21.89% 26.81% 26.11% - -9.65% - -
Total Cost 27,795 37,728 39,962 36,614 0 35,034 0 -
-
Net Worth 79,980 72,240 69,660 64,500 0 59,340 59,340 34.78%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Div 5,160 - - - - 3,870 - -
Div Payout % 76.35% - - - - 47.88% - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 79,980 72,240 69,660 64,500 0 59,340 59,340 34.78%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 19.56% 14.31% 11.59% 12.92% 0.00% 18.74% 0.00% -
ROE 8.45% 8.73% 7.52% 8.42% 0.00% 13.62% 0.00% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 13.39 17.07 17.52 16.30 0.00 16.71 0.00 -
EPS 2.62 2.44 2.03 2.11 0.00 3.13 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.31 0.28 0.27 0.25 0.00 0.23 0.23 34.78%
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 6.70 8.53 8.76 8.15 0.00 8.36 0.00 -
EPS 1.31 1.22 1.02 1.05 0.00 1.57 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.155 0.14 0.135 0.125 0.00 0.115 0.115 34.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 30/03/12 -
Price 0.995 0.945 0.88 0.77 0.78 0.765 0.795 -
P/RPS 7.43 5.54 5.02 4.72 0.00 4.58 0.00 -
P/EPS 37.99 38.68 43.32 36.57 0.00 24.42 0.00 -
EY 2.63 2.59 2.31 2.73 0.00 4.09 0.00 -
DY 2.01 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 3.21 3.38 3.26 3.08 0.00 3.33 3.46 -7.22%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 31/03/12 CAGR
Date 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 - -
Price 1.40 1.01 0.87 0.83 0.00 0.77 0.00 -
P/RPS 10.45 5.92 4.97 5.09 0.00 4.61 0.00 -
P/EPS 53.45 41.34 42.83 39.41 0.00 24.58 0.00 -
EY 1.87 2.42 2.33 2.54 0.00 4.07 0.00 -
DY 1.43 0.00 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 4.52 3.61 3.22 3.32 0.00 3.35 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