[CITAGLB] QoQ Quarter Result on 31-Aug-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 22,343 0 22,559 0 20,942 22,118 23,226 -3.80%
PBT -569 0 906 0 119 477 2,501 -122.75%
Tax 710 0 -310 0 -111 -159 -3 -23766.66%
NP 141 0 596 0 8 318 2,498 -94.35%
-
NP to SH 141 0 596 0 8 318 2,498 -94.35%
-
Tax Rate - - 34.22% - 93.28% 33.33% 0.12% -
Total Cost 22,202 0 21,963 0 20,934 21,800 20,728 7.11%
-
Net Worth 73,521 0 72,513 58,400 58,400 71,783 72,076 2.00%
Dividend
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 73,521 0 72,513 58,400 58,400 71,783 72,076 2.00%
NOSH 100,714 99,333 99,333 80,000 80,000 98,333 98,735 2.00%
Ratio Analysis
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 0.63% 0.00% 2.64% 0.00% 0.04% 1.44% 10.76% -
ROE 0.19% 0.00% 0.82% 0.00% 0.01% 0.44% 3.47% -
Per Share
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 22.18 0.00 22.71 0.00 26.18 22.49 23.52 -5.69%
EPS 0.14 0.00 0.60 0.00 0.01 0.32 2.53 -94.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.00 0.73 0.73 0.73 0.73 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 5.35 0.00 5.40 0.00 5.01 5.29 5.56 -3.77%
EPS 0.03 0.00 0.14 0.00 0.00 0.08 0.60 -95.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.00 0.1735 0.1397 0.1397 0.1718 0.1725 1.97%
Price Multiplier on Financial Quarter End Date
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/01/14 29/11/13 31/10/13 30/08/13 31/07/13 30/04/13 31/01/13 -
Price 0.84 0.88 0.92 0.49 0.345 0.30 0.255 -
P/RPS 3.79 0.00 4.05 0.00 1.32 1.33 1.08 250.92%
P/EPS 600.00 0.00 153.33 0.00 3,450.00 92.77 10.08 5852.38%
EY 0.17 0.00 0.65 0.00 0.03 1.08 9.92 -98.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 1.26 0.67 0.47 0.41 0.35 228.57%
Price Multiplier on Announcement Date
31/01/14 30/11/13 31/10/13 31/08/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/03/14 - 19/12/13 - 26/09/13 25/06/13 21/03/13 -
Price 0.81 0.00 0.885 0.00 0.605 0.35 0.30 -
P/RPS 3.65 0.00 3.90 0.00 2.31 1.56 1.28 185.15%
P/EPS 578.57 0.00 147.50 0.00 6,050.00 108.23 11.86 4778.33%
EY 0.17 0.00 0.68 0.00 0.02 0.92 8.43 -97.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.21 0.00 0.83 0.48 0.41 170.73%

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