[BOILERM] QoQ Quarter Result on 31-Oct-2012 [#2]

Announcement Date
14-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -3.53%
YoY- 62.31%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Revenue 51,530 34,553 44,031 45,203 42,047 0 43,116 16.50%
PBT 8,521 7,610 8,069 7,161 7,353 0 7,371 13.22%
Tax -2,183 -852 -1,766 -1,920 -1,920 0 711 -
NP 6,338 6,758 6,303 5,241 5,433 0 8,082 -18.80%
-
NP to SH 6,338 6,758 6,303 5,241 5,433 0 8,082 -18.80%
-
Tax Rate 25.62% 11.20% 21.89% 26.81% 26.11% - -9.65% -
Total Cost 45,192 27,795 37,728 39,962 36,614 0 35,034 24.37%
-
Net Worth 85,140 79,980 72,240 69,660 64,500 0 59,340 36.24%
Dividend
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Div - 5,160 - - - - 3,870 -
Div Payout % - 76.35% - - - - 47.88% -
Equity
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Net Worth 85,140 79,980 72,240 69,660 64,500 0 59,340 36.24%
NOSH 258,000 258,000 258,000 258,000 258,000 258,000 258,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
NP Margin 12.30% 19.56% 14.31% 11.59% 12.92% 0.00% 18.74% -
ROE 7.44% 8.45% 8.73% 7.52% 8.42% 0.00% 13.62% -
Per Share
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 19.97 13.39 17.07 17.52 16.30 0.00 16.71 16.49%
EPS 2.46 2.62 2.44 2.03 2.11 0.00 3.13 -18.64%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.33 0.31 0.28 0.27 0.25 0.00 0.23 36.24%
Adjusted Per Share Value based on latest NOSH - 258,000
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
RPS 9.99 6.70 8.53 8.76 8.15 0.00 8.36 16.48%
EPS 1.23 1.31 1.22 1.02 1.05 0.00 1.57 -18.86%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.165 0.155 0.14 0.135 0.125 0.00 0.115 36.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/10/12 31/07/12 29/06/12 30/04/12 -
Price 1.39 0.995 0.945 0.88 0.77 0.78 0.765 -
P/RPS 6.96 7.43 5.54 5.02 4.72 0.00 4.58 43.12%
P/EPS 56.58 37.99 38.68 43.32 36.57 0.00 24.42 105.43%
EY 1.77 2.63 2.59 2.31 2.73 0.00 4.09 -51.20%
DY 0.00 2.01 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 4.21 3.21 3.38 3.26 3.08 0.00 3.33 22.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/10/12 31/07/12 30/06/12 30/04/12 CAGR
Date 20/08/13 29/05/13 19/03/13 14/12/12 13/09/12 - 28/06/12 -
Price 1.75 1.40 1.01 0.87 0.83 0.00 0.77 -
P/RPS 8.76 10.45 5.92 4.97 5.09 0.00 4.61 73.33%
P/EPS 71.24 53.45 41.34 42.83 39.41 0.00 24.58 148.86%
EY 1.40 1.87 2.42 2.33 2.54 0.00 4.07 -59.92%
DY 0.00 1.43 0.00 0.00 0.00 0.00 1.95 -
P/NAPS 5.30 4.52 3.61 3.22 3.32 0.00 3.35 48.15%

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