[QUALITY] QoQ Quarter Result on 31-Jan-2011 [#4]

Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -127.32%
YoY- -12.56%
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 49,820 44,603 55,112 50,480 35,739 36,257 35,861 24.43%
PBT 2,388 2,216 926 -3,486 12,380 2,228 125 610.80%
Tax -602 -346 -526 150 -925 -366 -24 751.87%
NP 1,786 1,870 400 -3,336 11,455 1,862 101 575.20%
-
NP to SH 1,792 1,798 289 -3,110 11,383 1,771 -40 -
-
Tax Rate 25.21% 15.61% 56.80% - 7.47% 16.43% 19.20% -
Total Cost 48,034 42,733 54,712 53,816 24,284 34,395 35,760 21.67%
-
Net Worth 156,002 154,280 152,014 151,893 154,168 143,532 139,999 7.46%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 156,002 154,280 152,014 151,893 154,168 143,532 139,999 7.46%
NOSH 57,993 58,000 57,800 57,974 57,958 57,875 57,142 0.98%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 3.58% 4.19% 0.73% -6.61% 32.05% 5.14% 0.28% -
ROE 1.15% 1.17% 0.19% -2.05% 7.38% 1.23% -0.03% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 85.91 76.90 95.35 87.07 61.66 62.65 62.76 23.21%
EPS 3.09 3.10 0.50 -5.37 19.64 3.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.66 2.63 2.62 2.66 2.48 2.45 6.41%
Adjusted Per Share Value based on latest NOSH - 57,974
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 85.95 76.95 95.08 87.09 61.66 62.55 61.87 24.42%
EPS 3.09 3.10 0.50 -5.37 19.64 3.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6915 2.6617 2.6226 2.6206 2.6598 2.4763 2.4154 7.46%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.35 1.40 1.25 1.35 1.50 1.10 0.97 -
P/RPS 1.57 1.82 1.31 1.55 2.43 1.76 1.55 0.85%
P/EPS 43.69 45.16 250.00 -25.17 7.64 35.95 -1,385.71 -
EY 2.29 2.21 0.40 -3.97 13.09 2.78 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.48 0.52 0.56 0.44 0.40 15.99%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/12/11 29/09/11 29/06/11 31/03/11 30/12/10 29/09/10 29/06/10 -
Price 1.25 1.24 1.25 1.26 1.40 1.35 0.80 -
P/RPS 1.46 1.61 1.31 1.45 2.27 2.15 1.27 9.71%
P/EPS 40.45 40.00 250.00 -23.49 7.13 44.12 -1,142.86 -
EY 2.47 2.50 0.40 -4.26 14.03 2.27 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.48 0.48 0.53 0.54 0.33 24.70%

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