[SIGN] QoQ Quarter Result on 30-Sep-2011 [#1]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 146.9%
YoY- -69.1%
Quarter Report
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,851 28,259 31,929 18,726 24,922 29,428 31,061 -30.89%
PBT -1,564 5,969 3,521 1,261 -2,007 3,441 4,617 -
Tax -628 -1,713 -964 -317 -760 -863 -1,259 -37.13%
NP -2,192 4,256 2,557 944 -2,767 2,578 3,358 -
-
NP to SH -1,975 3,802 2,389 1,118 -2,384 2,125 3,339 -
-
Tax Rate - 28.70% 27.38% 25.14% - 25.08% 27.27% -
Total Cost 20,043 24,003 29,372 17,782 27,689 26,850 27,703 -19.42%
-
Net Worth 93,684 96,238 95,560 96,893 94,107 93,263 96,592 -2.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,778 - - - 2,444 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 93,684 96,238 95,560 96,893 94,107 93,263 96,592 -2.01%
NOSH 118,588 118,812 119,450 124,222 122,217 118,055 119,250 -0.37%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.28% 15.06% 8.01% 5.04% -11.10% 8.76% 10.81% -
ROE -2.11% 3.95% 2.50% 1.15% -2.53% 2.28% 3.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.05 23.78 26.73 15.07 20.39 24.93 26.05 -30.65%
EPS -1.60 3.20 2.00 0.90 -2.00 1.80 2.80 -
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.79 0.81 0.80 0.78 0.77 0.79 0.81 -1.65%
Adjusted Per Share Value based on latest NOSH - 124,222
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.77 4.38 4.95 2.90 3.86 4.56 4.81 -30.80%
EPS -0.31 0.59 0.37 0.17 -0.37 0.33 0.52 -
DPS 0.28 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.1451 0.1491 0.148 0.1501 0.1458 0.1445 0.1496 -2.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.68 0.69 0.70 0.70 0.79 0.75 0.82 -
P/RPS 4.52 2.90 2.62 4.64 3.87 3.01 3.15 27.24%
P/EPS -40.83 21.56 35.00 77.78 -40.50 41.67 29.29 -
EY -2.45 4.64 2.86 1.29 -2.47 2.40 3.41 -
DY 2.21 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 0.86 0.85 0.88 0.90 1.03 0.95 1.01 -10.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 27/02/12 24/11/11 26/08/11 25/05/11 22/02/11 -
Price 0.66 0.67 0.71 0.70 0.68 0.795 0.76 -
P/RPS 4.38 2.82 2.66 4.64 3.33 3.19 2.92 31.06%
P/EPS -39.63 20.94 35.50 77.78 -34.86 44.17 27.14 -
EY -2.52 4.78 2.82 1.29 -2.87 2.26 3.68 -
DY 2.27 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.84 0.83 0.89 0.90 0.88 1.01 0.94 -7.23%

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