[CENBOND] QoQ Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 12.4%
YoY- 76.26%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,953 42,633 36,607 44,936 43,683 42,990 44,347 -8.27%
PBT 4,367 4,658 7,821 6,139 4,885 3,712 5,762 -16.85%
Tax -36 -1,341 -930 -1,550 -1,776 -976 -1,474 -91.56%
NP 4,331 3,317 6,891 4,589 3,109 2,736 4,288 0.66%
-
NP to SH 4,165 3,157 6,788 4,387 3,903 2,662 4,222 -0.90%
-
Tax Rate 0.82% 28.79% 11.89% 25.25% 36.36% 26.29% 25.58% -
Total Cost 34,622 39,316 29,716 40,347 40,574 40,254 40,059 -9.25%
-
Net Worth 122,429 117,637 114,060 107,877 108,083 103,122 101,932 12.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 122,429 117,637 114,060 107,877 108,083 103,122 101,932 12.97%
NOSH 120,028 120,038 120,063 119,863 120,092 119,909 119,920 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.12% 7.78% 18.82% 10.21% 7.12% 6.36% 9.67% -
ROE 3.40% 2.68% 5.95% 4.07% 3.61% 2.58% 4.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.45 35.52 30.49 37.49 36.37 35.85 36.98 -8.33%
EPS 3.47 2.63 5.66 3.66 3.25 2.22 3.52 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.95 0.90 0.90 0.86 0.85 12.91%
Adjusted Per Share Value based on latest NOSH - 119,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.48 35.55 30.53 37.47 36.43 35.85 36.98 -8.27%
EPS 3.47 2.63 5.66 3.66 3.25 2.22 3.52 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.981 0.9511 0.8996 0.9013 0.8599 0.85 12.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.73 0.73 0.64 0.60 0.68 0.51 0.34 -
P/RPS 2.25 2.06 2.10 1.60 1.87 1.42 0.92 81.42%
P/EPS 21.04 27.76 11.32 16.39 20.92 22.97 9.66 67.94%
EY 4.75 3.60 8.83 6.10 4.78 4.35 10.35 -40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.67 0.67 0.76 0.59 0.40 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.74 0.68 0.62 0.58 0.64 0.46 -
P/RPS 2.13 2.08 2.23 1.65 1.59 1.79 1.24 43.38%
P/EPS 19.88 28.14 12.03 16.94 17.85 28.83 13.07 32.22%
EY 5.03 3.55 8.31 5.90 5.60 3.47 7.65 -24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.72 0.69 0.64 0.74 0.54 16.59%

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