[BOILERM] QoQ Quarter Result on 31-Mar-2012 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 42,047 0 43,116 0 34,823 36,571 35,147 19.57%
PBT 7,353 0 7,371 0 5,398 4,629 4,839 51.77%
Tax -1,920 0 711 0 -1,426 -958 -1,287 49.02%
NP 5,433 0 8,082 0 3,972 3,671 3,552 52.77%
-
NP to SH 5,433 0 8,082 0 3,972 3,229 3,626 49.66%
-
Tax Rate 26.11% - -9.65% - 26.42% 20.70% 26.60% -
Total Cost 36,614 0 35,034 0 30,851 32,900 31,595 15.83%
-
Net Worth 64,500 0 59,340 59,340 51,600 40,930 46,440 38.76%
Dividend
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 3,870 - - - 3,225 -
Div Payout % - - 47.88% - - - 88.94% -
Equity
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 64,500 0 59,340 59,340 51,600 40,930 46,440 38.76%
NOSH 258,000 258,000 258,000 258,000 258,000 227,394 258,000 0.00%
Ratio Analysis
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 12.92% 0.00% 18.74% 0.00% 11.41% 10.04% 10.11% -
ROE 8.42% 0.00% 13.62% 0.00% 7.70% 7.89% 7.81% -
Per Share
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.30 0.00 16.71 0.00 13.50 16.08 13.62 19.61%
EPS 2.11 0.00 3.13 0.00 1.54 1.42 1.38 52.72%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.25 -
NAPS 0.25 0.00 0.23 0.23 0.20 0.18 0.18 38.76%
Adjusted Per Share Value based on latest NOSH - 258,000
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 8.15 0.00 8.36 0.00 6.75 7.09 6.81 19.61%
EPS 1.05 0.00 1.57 0.00 0.77 0.63 0.70 49.83%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.63 -
NAPS 0.125 0.00 0.115 0.115 0.10 0.0793 0.09 38.76%
Price Multiplier on Financial Quarter End Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/07/12 29/06/12 30/04/12 30/03/12 31/01/12 31/10/11 29/07/11 -
Price 0.77 0.78 0.765 0.795 0.80 0.655 0.65 -
P/RPS 4.72 0.00 4.58 0.00 5.93 4.07 4.77 -1.04%
P/EPS 36.57 0.00 24.42 0.00 51.96 46.13 46.25 -20.87%
EY 2.73 0.00 4.09 0.00 1.92 2.17 2.16 26.30%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.92 -
P/NAPS 3.08 0.00 3.33 3.46 4.00 3.64 3.61 -14.64%
Price Multiplier on Announcement Date
31/07/12 30/06/12 30/04/12 31/03/12 31/01/12 31/10/11 31/07/11 CAGR
Date 13/09/12 - 28/06/12 - 22/03/12 16/12/11 23/09/11 -
Price 0.83 0.00 0.77 0.00 0.80 0.845 0.595 -
P/RPS 5.09 0.00 4.61 0.00 5.93 5.25 4.37 16.42%
P/EPS 39.41 0.00 24.58 0.00 51.96 59.51 42.34 -6.90%
EY 2.54 0.00 4.07 0.00 1.92 1.68 2.36 7.60%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.10 -
P/NAPS 3.32 0.00 3.35 0.00 4.00 4.69 3.31 0.30%

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