[TURBO] QoQ Quarter Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -22.71%
YoY- 85.28%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,621 13,009 10,726 9,818 12,732 8,909 6,514 63.30%
PBT 5,482 4,721 2,962 3,016 3,988 2,958 2,218 82.50%
Tax -982 -557 -293 -119 -227 -433 -271 135.36%
NP 4,500 4,164 2,669 2,897 3,761 2,525 1,947 74.54%
-
NP to SH 4,500 4,214 2,664 2,896 3,747 2,519 1,994 71.79%
-
Tax Rate 17.91% 11.80% 9.89% 3.95% 5.69% 14.64% 12.22% -
Total Cost 9,121 8,845 8,057 6,921 8,971 6,384 4,567 58.38%
-
Net Worth 86,400 79,920 75,599 78,840 75,599 72,360 69,119 15.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,400 - - - 5,400 - - -
Div Payout % 120.00% - - - 144.12% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 86,400 79,920 75,599 78,840 75,599 72,360 69,119 15.99%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 33.04% 32.01% 24.88% 29.51% 29.54% 28.34% 29.89% -
ROE 5.21% 5.27% 3.52% 3.67% 4.96% 3.48% 2.88% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.61 12.05 9.93 9.09 11.79 8.25 6.03 63.31%
EPS 4.17 3.90 2.47 2.68 3.47 2.33 1.85 71.65%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.80 0.74 0.70 0.73 0.70 0.67 0.64 15.99%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.61 12.05 9.93 9.09 11.79 8.25 6.03 63.31%
EPS 4.17 3.90 2.47 2.68 3.47 2.33 1.85 71.65%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.80 0.74 0.70 0.73 0.70 0.67 0.64 15.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.99 1.07 1.33 1.05 0.76 0.73 0.715 -
P/RPS 7.85 8.88 13.39 11.55 6.45 8.85 11.85 -23.95%
P/EPS 23.76 27.42 53.92 39.16 21.91 31.30 38.73 -27.73%
EY 4.21 3.65 1.85 2.55 4.57 3.20 2.58 38.48%
DY 5.05 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 1.24 1.45 1.90 1.44 1.09 1.09 1.12 7.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 22/08/14 23/05/14 24/02/14 18/11/13 19/08/13 -
Price 1.06 1.08 1.17 1.48 0.845 0.80 0.76 -
P/RPS 8.40 8.97 11.78 16.28 7.17 9.70 12.60 -23.62%
P/EPS 25.44 27.68 47.43 55.19 24.36 34.30 41.16 -27.37%
EY 3.93 3.61 2.11 1.81 4.11 2.92 2.43 37.66%
DY 4.72 0.00 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 1.32 1.46 1.67 2.03 1.21 1.19 1.19 7.13%

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