[ENG] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -10611.13%
YoY- -677.87%
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 122,276 102,931 68,940 137,734 133,441 120,299 136,549 -7.10%
PBT -1,404 17,913 -51,014 673 6,493 5,588 9,556 -
Tax 1,244 -920 -2,721 -201 -771 -692 -49 -
NP -160 16,993 -53,735 472 5,722 4,896 9,507 -
-
NP to SH -792 16,818 -53,817 512 5,566 4,798 9,313 -
-
Tax Rate - 5.14% - 29.87% 11.87% 12.38% 0.51% -
Total Cost 122,436 85,938 122,675 137,262 127,719 115,403 127,042 -2.43%
-
Net Worth 226,285 238,864 222,816 291,839 274,589 261,491 267,295 -10.51%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,837 -
Div Payout % - - - - - - 51.95% -
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 226,285 238,864 222,816 291,839 274,589 261,491 267,295 -10.51%
NOSH 113,142 121,869 121,757 127,999 123,688 119,950 120,948 -4.35%
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 -0.13% 16.51% -77.94% 0.34% 4.29% 4.07% 6.96% -
ROE -0.35% 7.04% -24.15% 0.18% 2.03% 1.83% 3.48% -
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 108.07 84.46 56.62 107.60 107.88 100.29 112.90 -2.87%
EPS -0.70 13.80 -44.20 0.40 4.50 4.00 7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.00 1.96 1.83 2.28 2.22 2.18 2.21 -6.44%
Adjusted Per Share Value based on latest NOSH - 121,757
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.07 90.97 60.93 121.73 117.94 106.32 120.69 -7.10%
EPS -0.70 14.86 -47.57 0.45 4.92 4.24 8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.28 -
NAPS 2.00 2.1112 1.9693 2.5794 2.4269 2.3112 2.3625 -10.51%
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 1.97 1.85 1.58 2.06 1.78 1.78 1.88 -
P/RPS 1.82 2.19 2.79 1.91 1.65 1.77 1.67 5.90%
P/EPS -281.43 13.41 -3.57 515.00 39.56 44.50 24.42 -
EY -0.36 7.46 -27.97 0.19 2.53 2.25 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.99 0.94 0.86 0.90 0.80 0.82 0.85 10.70%
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 28/08/12 29/05/12 21/02/12 22/11/11 22/08/11 25/05/11 22/02/11 -
Price 1.99 1.91 1.73 1.52 2.16 1.84 1.89 -
P/RPS 1.84 2.26 3.06 1.41 2.00 1.83 1.67 6.68%
P/EPS -284.29 13.84 -3.91 380.00 48.00 46.00 24.55 -
EY -0.35 7.23 -25.55 0.26 2.08 2.17 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 1.00 0.97 0.95 0.67 0.97 0.84 0.86 10.58%

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