[SIGN] QoQ Quarter Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -36.36%
YoY- -33.22%
Quarter Report
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,929 18,726 24,922 29,428 31,061 30,707 34,808 -5.57%
PBT 3,521 1,261 -2,007 3,441 4,617 5,000 3,003 11.15%
Tax -964 -317 -760 -863 -1,259 -1,299 -1,116 -9.27%
NP 2,557 944 -2,767 2,578 3,358 3,701 1,887 22.38%
-
NP to SH 2,389 1,118 -2,384 2,125 3,339 3,618 2,098 9.01%
-
Tax Rate 27.38% 25.14% - 25.08% 27.27% 25.98% 37.16% -
Total Cost 29,372 17,782 27,689 26,850 27,703 27,006 32,921 -7.30%
-
Net Worth 95,560 96,893 94,107 93,263 96,592 95,274 80,739 11.85%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,444 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 95,560 96,893 94,107 93,263 96,592 95,274 80,739 11.85%
NOSH 119,450 124,222 122,217 118,055 119,250 120,600 80,739 29.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.01% 5.04% -11.10% 8.76% 10.81% 12.05% 5.42% -
ROE 2.50% 1.15% -2.53% 2.28% 3.46% 3.80% 2.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.73 15.07 20.39 24.93 26.05 25.46 43.11 -27.22%
EPS 2.00 0.90 -2.00 1.80 2.80 3.00 1.70 11.41%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.77 0.79 0.81 0.79 1.00 -13.78%
Adjusted Per Share Value based on latest NOSH - 118,055
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.95 2.90 3.86 4.56 4.81 4.76 5.39 -5.50%
EPS 0.37 0.17 -0.37 0.33 0.52 0.56 0.33 7.90%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1501 0.1458 0.1445 0.1496 0.1476 0.1251 11.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.70 0.79 0.75 0.82 0.88 1.61 -
P/RPS 2.62 4.64 3.87 3.01 3.15 3.46 3.73 -20.93%
P/EPS 35.00 77.78 -40.50 41.67 29.29 29.33 61.96 -31.59%
EY 2.86 1.29 -2.47 2.40 3.41 3.41 1.61 46.52%
DY 0.00 0.00 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.03 0.95 1.01 1.11 1.61 -33.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 25/05/11 22/02/11 30/11/10 26/08/10 -
Price 0.71 0.70 0.68 0.795 0.76 0.79 0.94 -
P/RPS 2.66 4.64 3.33 3.19 2.92 3.10 2.18 14.14%
P/EPS 35.50 77.78 -34.86 44.17 27.14 26.33 36.17 -1.23%
EY 2.82 1.29 -2.87 2.26 3.68 3.80 2.76 1.44%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.88 1.01 0.94 1.00 0.94 -3.56%

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