[EG] QoQ Quarter Result on 31-Dec-2012 [#2]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -4.21%
YoY- 82.72%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 247,331 193,119 208,596 205,744 192,789 180,014 305,700 -13.16%
PBT 870 40 2,483 606 621 1,083 1,365 -25.91%
Tax -100 -1,830 -450 -30 -20 -2,351 261 -
NP 770 -1,790 2,033 576 601 -1,268 1,626 -39.21%
-
NP to SH 780 -1,460 2,077 592 618 -1,825 1,586 -37.66%
-
Tax Rate 11.49% 4,575.00% 18.12% 4.95% 3.22% 217.08% -19.12% -
Total Cost 246,561 194,909 206,563 205,168 192,188 181,282 304,074 -13.03%
-
Net Worth 116,999 114,598 114,309 110,156 110,787 108,703 107,438 5.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 116,999 114,598 114,309 110,156 110,787 108,703 107,438 5.84%
NOSH 75,000 74,900 74,712 74,936 75,365 74,968 73,087 1.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.31% -0.93% 0.97% 0.28% 0.31% -0.70% 0.53% -
ROE 0.67% -1.27% 1.82% 0.54% 0.56% -1.68% 1.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 329.77 257.83 279.20 274.56 255.80 240.12 418.27 -14.64%
EPS 1.04 -1.95 2.78 0.79 0.82 -2.44 2.17 -38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.53 1.47 1.47 1.45 1.47 4.03%
Adjusted Per Share Value based on latest NOSH - 74,936
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.89 41.30 44.61 44.00 41.23 38.49 65.37 -13.16%
EPS 0.17 -0.31 0.44 0.13 0.13 -0.39 0.34 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2451 0.2444 0.2356 0.2369 0.2325 0.2297 5.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.28 0.22 0.25 0.27 0.28 0.29 -
P/RPS 0.11 0.11 0.08 0.09 0.11 0.12 0.07 35.12%
P/EPS 34.13 -14.36 7.91 31.65 32.93 -11.50 13.36 86.76%
EY 2.93 -6.96 12.64 3.16 3.04 -8.69 7.48 -46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.14 0.17 0.18 0.19 0.20 9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.345 0.31 0.25 0.20 0.23 0.29 0.28 -
P/RPS 0.10 0.12 0.09 0.07 0.09 0.12 0.07 26.81%
P/EPS 33.17 -15.90 8.99 25.32 28.05 -11.91 12.90 87.58%
EY 3.01 -6.29 11.12 3.95 3.57 -8.39 7.75 -46.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.14 0.16 0.20 0.19 10.25%

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