[ENG] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.48%
YoY- -73.59%
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 68,940 137,734 133,441 120,299 136,549 132,594 134,600 -35.90%
PBT -51,014 673 6,493 5,588 9,556 8,800 12,829 -
Tax -2,721 -201 -771 -692 -49 -314 12 -
NP -53,735 472 5,722 4,896 9,507 8,486 12,841 -
-
NP to SH -53,817 512 5,566 4,798 9,313 8,204 12,626 -
-
Tax Rate - 29.87% 11.87% 12.38% 0.51% 3.57% -0.09% -
Total Cost 122,675 137,262 127,719 115,403 127,042 124,108 121,759 0.49%
-
Net Worth 222,816 291,839 274,589 261,491 267,295 260,813 258,590 -9.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 4,837 - 7,284 -
Div Payout % - - - - 51.95% - 57.69% -
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 222,816 291,839 274,589 261,491 267,295 260,813 258,590 -9.42%
NOSH 121,757 127,999 123,688 119,950 120,948 122,447 121,403 0.19%
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 -77.94% 0.34% 4.29% 4.07% 6.96% 6.40% 9.54% -
ROE -24.15% 0.18% 2.03% 1.83% 3.48% 3.15% 4.88% -
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 56.62 107.60 107.88 100.29 112.90 108.29 110.87 -36.03%
EPS -44.20 0.40 4.50 4.00 7.70 6.70 10.40 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 6.00 -
NAPS 1.83 2.28 2.22 2.18 2.21 2.13 2.13 -9.60%
Adjusted Per Share Value based on latest NOSH - 119,950
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.93 121.73 117.94 106.32 120.69 117.19 118.96 -35.90%
EPS -47.57 0.45 4.92 4.24 8.23 7.25 11.16 -
DPS 0.00 0.00 0.00 0.00 4.28 0.00 6.44 -
NAPS 1.9693 2.5794 2.4269 2.3112 2.3625 2.3052 2.2855 -9.42%
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 1.58 2.06 1.78 1.78 1.88 1.81 2.30 -
P/RPS 2.79 1.91 1.65 1.77 1.67 1.67 2.07 21.95%
P/EPS -3.57 515.00 39.56 44.50 24.42 27.01 22.12 -
EY -27.97 0.19 2.53 2.25 4.10 3.70 4.52 -
DY 0.00 0.00 0.00 0.00 2.13 0.00 2.61 -
P/NAPS 0.86 0.90 0.80 0.82 0.85 0.85 1.08 -14.05%
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 21/02/12 22/11/11 22/08/11 25/05/11 22/02/11 23/11/10 24/08/10 -
Price 1.73 1.52 2.16 1.84 1.89 1.79 1.89 -
P/RPS 3.06 1.41 2.00 1.83 1.67 1.65 1.70 47.81%
P/EPS -3.91 380.00 48.00 46.00 24.55 26.72 18.17 -
EY -25.55 0.26 2.08 2.17 4.07 3.74 5.50 -
DY 0.00 0.00 0.00 0.00 2.12 0.00 3.17 -
P/NAPS 0.95 0.67 0.97 0.84 0.86 0.84 0.89 4.43%

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