[QUALITY] QoQ Quarter Result on 31-Jan-2010 [#4]

Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -249.59%
YoY- 47.72%
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 35,739 36,257 35,861 27,278 30,883 24,155 22,649 35.42%
PBT 12,380 2,228 125 -2,378 1,906 333 -1,005 -
Tax -925 -366 -24 -443 9 -243 -67 472.75%
NP 11,455 1,862 101 -2,821 1,915 90 -1,072 -
-
NP to SH 11,383 1,771 -40 -2,763 1,847 86 -1,115 -
-
Tax Rate 7.47% 16.43% 19.20% - -0.47% 72.97% - -
Total Cost 24,284 34,395 35,760 30,099 28,968 24,065 23,721 1.57%
-
Net Worth 154,168 143,532 139,999 139,799 142,433 139,319 141,117 6.05%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 154,168 143,532 139,999 139,799 142,433 139,319 141,117 6.05%
NOSH 57,958 57,875 57,142 58,008 57,899 57,333 58,072 -0.13%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 32.05% 5.14% 0.28% -10.34% 6.20% 0.37% -4.73% -
ROE 7.38% 1.23% -0.03% -1.98% 1.30% 0.06% -0.79% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 61.66 62.65 62.76 47.02 53.34 42.13 39.00 35.60%
EPS 19.64 3.06 -0.07 -4.77 3.19 0.15 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.48 2.45 2.41 2.46 2.43 2.43 6.19%
Adjusted Per Share Value based on latest NOSH - 58,008
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 61.66 62.55 61.87 47.06 53.28 41.67 39.08 35.41%
EPS 19.64 3.06 -0.07 -4.77 3.19 0.15 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6598 2.4763 2.4154 2.4119 2.4574 2.4036 2.4347 6.05%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.50 1.10 0.97 1.05 1.05 1.01 1.25 -
P/RPS 2.43 1.76 1.55 2.23 1.97 2.40 3.21 -16.89%
P/EPS 7.64 35.95 -1,385.71 -22.04 32.92 673.33 -65.10 -
EY 13.09 2.78 -0.07 -4.54 3.04 0.15 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.40 0.44 0.43 0.42 0.51 6.41%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 29/09/10 29/06/10 30/03/10 30/12/09 29/09/09 29/06/09 -
Price 1.40 1.35 0.80 1.05 1.02 1.20 1.33 -
P/RPS 2.27 2.15 1.27 2.23 1.91 2.85 3.41 -23.70%
P/EPS 7.13 44.12 -1,142.86 -22.04 31.97 800.00 -69.27 -
EY 14.03 2.27 -0.09 -4.54 3.13 0.13 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.33 0.44 0.41 0.49 0.55 -2.43%

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