[SIGN] QoQ Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -151.95%
YoY- 17.16%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 31,989 31,427 20,742 17,851 28,259 31,929 18,726 42.85%
PBT 5,432 1,833 789 -1,564 5,969 3,521 1,261 164.51%
Tax -1,358 -458 -197 -628 -1,713 -964 -317 163.53%
NP 4,074 1,375 592 -2,192 4,256 2,557 944 164.83%
-
NP to SH 3,954 1,049 621 -1,975 3,802 2,389 1,118 131.95%
-
Tax Rate 25.00% 24.99% 24.97% - 28.70% 27.38% 25.14% -
Total Cost 27,915 30,052 20,150 20,043 24,003 29,372 17,782 35.03%
-
Net Worth 96,653 100,237 105,570 93,684 96,238 95,560 96,893 -0.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 1,778 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 96,653 100,237 105,570 93,684 96,238 95,560 96,893 -0.16%
NOSH 109,833 116,555 124,200 118,588 118,812 119,450 124,222 -7.87%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.74% 4.38% 2.85% -12.28% 15.06% 8.01% 5.04% -
ROE 4.09% 1.05% 0.59% -2.11% 3.95% 2.50% 1.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.13 26.96 16.70 15.05 23.78 26.73 15.07 55.11%
EPS 3.60 0.90 0.50 -1.60 3.20 2.00 0.90 151.77%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.79 0.81 0.80 0.78 8.36%
Adjusted Per Share Value based on latest NOSH - 118,588
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.96 4.87 3.21 2.77 4.38 4.95 2.90 42.97%
EPS 0.61 0.16 0.10 -0.31 0.59 0.37 0.17 134.19%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1497 0.1553 0.1635 0.1451 0.1491 0.148 0.1501 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.71 0.80 0.64 0.68 0.69 0.70 0.70 -
P/RPS 2.44 2.97 3.83 4.52 2.90 2.62 4.64 -34.82%
P/EPS 19.72 88.89 128.00 -40.83 21.56 35.00 77.78 -59.90%
EY 5.07 1.13 0.78 -2.45 4.64 2.86 1.29 148.83%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.75 0.86 0.85 0.88 0.90 -6.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 29/11/12 30/08/12 29/05/12 27/02/12 24/11/11 -
Price 0.80 0.82 0.75 0.66 0.67 0.71 0.70 -
P/RPS 2.75 3.04 4.49 4.38 2.82 2.66 4.64 -29.42%
P/EPS 22.22 91.11 150.00 -39.63 20.94 35.50 77.78 -56.59%
EY 4.50 1.10 0.67 -2.52 4.78 2.82 1.29 129.83%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.88 0.84 0.83 0.89 0.90 0.73%

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