[CENBOND] QoQ Quarter Result on 30-Sep-2010 [#2]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 31.93%
YoY- 6.71%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,668 44,399 44,536 38,953 42,633 36,607 44,936 1.08%
PBT 5,867 6,765 4,849 4,367 4,658 7,821 6,139 -2.98%
Tax -1,236 -1,968 -1,560 -36 -1,341 -930 -1,550 -14.04%
NP 4,631 4,797 3,289 4,331 3,317 6,891 4,589 0.61%
-
NP to SH 4,381 4,447 3,258 4,165 3,157 6,788 4,387 -0.09%
-
Tax Rate 21.07% 29.09% 32.17% 0.82% 28.79% 11.89% 25.25% -
Total Cost 41,037 39,602 41,247 34,622 39,316 29,716 40,347 1.14%
-
Net Worth 132,030 127,057 123,372 122,429 117,637 114,060 107,877 14.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 132,030 127,057 123,372 122,429 117,637 114,060 107,877 14.46%
NOSH 120,027 119,865 119,779 120,028 120,038 120,063 119,863 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.14% 10.80% 7.39% 11.12% 7.78% 18.82% 10.21% -
ROE 3.32% 3.50% 2.64% 3.40% 2.68% 5.95% 4.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.05 37.04 37.18 32.45 35.52 30.49 37.49 0.99%
EPS 3.65 3.71 2.72 3.47 2.63 5.66 3.66 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.03 1.02 0.98 0.95 0.90 14.35%
Adjusted Per Share Value based on latest NOSH - 120,028
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.08 37.02 37.14 32.48 35.55 30.53 37.47 1.08%
EPS 3.65 3.71 2.72 3.47 2.63 5.66 3.66 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.101 1.0595 1.0288 1.0209 0.981 0.9511 0.8996 14.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.67 0.68 0.73 0.73 0.73 0.64 0.60 -
P/RPS 1.76 1.84 1.96 2.25 2.06 2.10 1.60 6.57%
P/EPS 18.36 18.33 26.84 21.04 27.76 11.32 16.39 7.88%
EY 5.45 5.46 3.73 4.75 3.60 8.83 6.10 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.71 0.72 0.74 0.67 0.67 -6.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 24/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.615 0.67 0.69 0.69 0.74 0.68 0.62 -
P/RPS 1.62 1.81 1.86 2.13 2.08 2.23 1.65 -1.21%
P/EPS 16.85 18.06 25.37 19.88 28.14 12.03 16.94 -0.35%
EY 5.93 5.54 3.94 5.03 3.55 8.31 5.90 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.67 0.68 0.76 0.72 0.69 -13.02%

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