[SIGN] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 72.45%
YoY- -25.33%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,922 29,428 31,061 30,707 34,808 31,457 30,945 -13.47%
PBT -2,007 3,441 4,617 5,000 3,003 4,510 6,575 -
Tax -760 -863 -1,259 -1,299 -1,116 -1,330 -1,553 -37.98%
NP -2,767 2,578 3,358 3,701 1,887 3,180 5,022 -
-
NP to SH -2,384 2,125 3,339 3,618 2,098 3,182 4,903 -
-
Tax Rate - 25.08% 27.27% 25.98% 37.16% 29.49% 23.62% -
Total Cost 27,689 26,850 27,703 27,006 32,921 28,277 25,923 4.50%
-
Net Worth 94,107 93,263 96,592 95,274 80,739 89,096 93,237 0.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,444 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 94,107 93,263 96,592 95,274 80,739 89,096 93,237 0.62%
NOSH 122,217 118,055 119,250 120,600 80,739 79,550 80,377 32.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -11.10% 8.76% 10.81% 12.05% 5.42% 10.11% 16.23% -
ROE -2.53% 2.28% 3.46% 3.80% 2.60% 3.57% 5.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.39 24.93 26.05 25.46 43.11 39.54 38.50 -34.61%
EPS -2.00 1.80 2.80 3.00 1.70 4.00 6.10 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.81 0.79 1.00 1.12 1.16 -23.96%
Adjusted Per Share Value based on latest NOSH - 120,600
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.86 4.56 4.81 4.76 5.39 4.87 4.79 -13.43%
EPS -0.37 0.33 0.52 0.56 0.33 0.49 0.76 -
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1445 0.1496 0.1476 0.1251 0.138 0.1444 0.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.79 0.75 0.82 0.88 1.61 1.57 1.62 -
P/RPS 3.87 3.01 3.15 3.46 3.73 3.97 4.21 -5.47%
P/EPS -40.50 41.67 29.29 29.33 61.96 39.25 26.56 -
EY -2.47 2.40 3.41 3.41 1.61 2.55 3.77 -
DY 2.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 1.01 1.11 1.61 1.40 1.40 -18.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 22/02/11 30/11/10 26/08/10 25/05/10 11/02/10 -
Price 0.68 0.795 0.76 0.79 0.94 1.45 1.59 -
P/RPS 3.33 3.19 2.92 3.10 2.18 3.67 4.13 -13.40%
P/EPS -34.86 44.17 27.14 26.33 36.17 36.25 26.07 -
EY -2.87 2.26 3.68 3.80 2.76 2.76 3.84 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.94 1.00 0.94 1.29 1.37 -25.61%

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