[ENG] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 16.01%
YoY- -55.92%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 102,931 68,940 137,734 133,441 120,299 136,549 132,594 -15.52%
PBT 17,913 -51,014 673 6,493 5,588 9,556 8,800 60.54%
Tax -920 -2,721 -201 -771 -692 -49 -314 104.62%
NP 16,993 -53,735 472 5,722 4,896 9,507 8,486 58.80%
-
NP to SH 16,818 -53,817 512 5,566 4,798 9,313 8,204 61.30%
-
Tax Rate 5.14% - 29.87% 11.87% 12.38% 0.51% 3.57% -
Total Cost 85,938 122,675 137,262 127,719 115,403 127,042 124,108 -21.71%
-
Net Worth 238,864 222,816 291,839 274,589 261,491 267,295 260,813 -5.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 4,837 - -
Div Payout % - - - - - 51.95% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 238,864 222,816 291,839 274,589 261,491 267,295 260,813 -5.68%
NOSH 121,869 121,757 127,999 123,688 119,950 120,948 122,447 -0.31%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.51% -77.94% 0.34% 4.29% 4.07% 6.96% 6.40% -
ROE 7.04% -24.15% 0.18% 2.03% 1.83% 3.48% 3.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.46 56.62 107.60 107.88 100.29 112.90 108.29 -15.25%
EPS 13.80 -44.20 0.40 4.50 4.00 7.70 6.70 61.81%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.96 1.83 2.28 2.22 2.18 2.21 2.13 -5.38%
Adjusted Per Share Value based on latest NOSH - 123,688
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.97 60.93 121.73 117.94 106.32 120.69 117.19 -15.52%
EPS 14.86 -47.57 0.45 4.92 4.24 8.23 7.25 61.28%
DPS 0.00 0.00 0.00 0.00 0.00 4.28 0.00 -
NAPS 2.1112 1.9693 2.5794 2.4269 2.3112 2.3625 2.3052 -5.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.85 1.58 2.06 1.78 1.78 1.88 1.81 -
P/RPS 2.19 2.79 1.91 1.65 1.77 1.67 1.67 19.78%
P/EPS 13.41 -3.57 515.00 39.56 44.50 24.42 27.01 -37.27%
EY 7.46 -27.97 0.19 2.53 2.25 4.10 3.70 59.52%
DY 0.00 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.94 0.86 0.90 0.80 0.82 0.85 0.85 6.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 21/02/12 22/11/11 22/08/11 25/05/11 22/02/11 23/11/10 -
Price 1.91 1.73 1.52 2.16 1.84 1.89 1.79 -
P/RPS 2.26 3.06 1.41 2.00 1.83 1.67 1.65 23.31%
P/EPS 13.84 -3.91 380.00 48.00 46.00 24.55 26.72 -35.47%
EY 7.23 -25.55 0.26 2.08 2.17 4.07 3.74 55.12%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.97 0.95 0.67 0.97 0.84 0.86 0.84 10.05%

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