[THHEAVY] QoQ Quarter Result on 31-Jan-2010 [#1]

Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 143.87%
YoY- 161.63%
Quarter Report
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 992 6,137 11,884 15,852 31,039 89,258 87,192 -94.90%
PBT 30,365 14,158 16,415 3,421 5,517 -25,586 -13,564 -
Tax 0 1,432 -12,994 0 -13,315 0 0 -
NP 30,365 15,590 3,421 3,421 -7,798 -25,586 -13,564 -
-
NP to SH 30,365 15,590 3,421 3,421 -7,798 -25,588 -13,343 -
-
Tax Rate 0.00% -10.11% 79.16% 0.00% 241.34% - - -
Total Cost -29,373 -9,453 8,463 12,431 38,837 114,844 100,756 -
-
Net Worth 167,130 131,865 116,750 96,820 100,784 106,850 135,118 15.18%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 167,130 131,865 116,750 96,820 100,784 106,850 135,118 15.18%
NOSH 663,217 649,583 648,616 645,471 559,913 562,373 562,995 11.50%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 3,060.99% 254.03% 28.79% 21.58% -25.12% -28.67% -15.56% -
ROE 18.17% 11.82% 2.93% 3.53% -7.74% -23.95% -9.88% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 0.15 0.94 1.83 2.46 5.54 15.87 15.49 -95.41%
EPS 4.91 2.40 2.53 0.53 -5.55 -4.55 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.203 0.18 0.15 0.18 0.19 0.24 3.29%
Adjusted Per Share Value based on latest NOSH - 645,471
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 0.04 0.28 0.54 0.71 1.40 4.02 3.93 -95.26%
EPS 1.37 0.70 0.15 0.15 -0.35 -1.15 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0594 0.0526 0.0436 0.0454 0.0481 0.0608 15.17%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.40 0.38 0.39 0.41 0.40 0.61 0.62 -
P/RPS 267.43 40.22 21.29 16.69 7.22 3.84 4.00 1534.71%
P/EPS 8.74 15.83 73.94 77.36 -28.72 -13.41 -26.16 -
EY 11.45 6.32 1.35 1.29 -3.48 -7.46 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.87 2.17 2.73 2.22 3.21 2.58 -27.51%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 09/12/10 23/09/10 23/06/10 26/03/10 29/12/09 29/09/09 30/06/09 -
Price 0.44 0.36 0.38 0.28 0.38 0.46 0.57 -
P/RPS 294.17 38.10 20.74 11.40 6.85 2.90 3.68 1740.91%
P/EPS 9.61 15.00 72.05 52.83 -27.28 -10.11 -24.05 -
EY 10.41 6.67 1.39 1.89 -3.67 -9.89 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.77 2.11 1.87 2.11 2.42 2.38 -18.48%

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