[SIGN] QoQ Quarter Result on 30-Jun-2010 [#4]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -34.07%
YoY- -61.27%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 29,428 31,061 30,707 34,808 31,457 30,945 41,153 -20.05%
PBT 3,441 4,617 5,000 3,003 4,510 6,575 6,383 -33.78%
Tax -863 -1,259 -1,299 -1,116 -1,330 -1,553 -1,273 -22.84%
NP 2,578 3,358 3,701 1,887 3,180 5,022 5,110 -36.65%
-
NP to SH 2,125 3,339 3,618 2,098 3,182 4,903 4,845 -42.30%
-
Tax Rate 25.08% 27.27% 25.98% 37.16% 29.49% 23.62% 19.94% -
Total Cost 26,850 27,703 27,006 32,921 28,277 25,923 36,043 -17.83%
-
Net Worth 93,263 96,592 95,274 80,739 89,096 93,237 87,368 4.45%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 93,263 96,592 95,274 80,739 89,096 93,237 87,368 4.45%
NOSH 118,055 119,250 120,600 80,739 79,550 80,377 79,426 30.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.76% 10.81% 12.05% 5.42% 10.11% 16.23% 12.42% -
ROE 2.28% 3.46% 3.80% 2.60% 3.57% 5.26% 5.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.93 26.05 25.46 43.11 39.54 38.50 51.81 -38.62%
EPS 1.80 2.80 3.00 1.70 4.00 6.10 6.10 -55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.79 1.00 1.12 1.16 1.10 -19.81%
Adjusted Per Share Value based on latest NOSH - 80,739
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.56 4.81 4.76 5.39 4.87 4.79 6.38 -20.07%
EPS 0.33 0.52 0.56 0.33 0.49 0.76 0.75 -42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1445 0.1496 0.1476 0.1251 0.138 0.1444 0.1354 4.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.82 0.88 1.61 1.57 1.62 1.62 -
P/RPS 3.01 3.15 3.46 3.73 3.97 4.21 3.13 -2.57%
P/EPS 41.67 29.29 29.33 61.96 39.25 26.56 26.56 35.05%
EY 2.40 3.41 3.41 1.61 2.55 3.77 3.77 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 1.11 1.61 1.40 1.40 1.47 -25.27%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 30/11/10 26/08/10 25/05/10 11/02/10 23/11/09 -
Price 0.795 0.76 0.79 0.94 1.45 1.59 1.62 -
P/RPS 3.19 2.92 3.10 2.18 3.67 4.13 3.13 1.27%
P/EPS 44.17 27.14 26.33 36.17 36.25 26.07 26.56 40.41%
EY 2.26 3.68 3.80 2.76 2.76 3.84 3.77 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 1.00 0.94 1.29 1.37 1.47 -22.15%

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