[FOCUSP] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 103,142 74,649 44,227 17,382 0 -
PBT 11,037 9,395 3,765 4,583 0 -
Tax -3,603 -3,179 -981 -759 0 -
NP 7,434 6,216 2,784 3,824 0 -
-
NP to SH 7,454 6,236 2,803 3,832 0 -
-
Tax Rate 32.64% 33.84% 26.06% 16.56% - -
Total Cost 95,708 68,433 41,443 13,558 0 -
-
Net Worth 45,229 46,291 39,931 24,175 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 45,229 46,291 39,931 24,175 0 -
NOSH 165,616 164,739 153,582 104,699 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.21% 8.33% 6.29% 22.00% 0.00% -
ROE 16.48% 13.47% 7.02% 15.85% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.28 45.31 28.80 16.60 0.00 -
EPS 4.50 3.79 1.83 3.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.281 0.26 0.2309 0.00 -
Adjusted Per Share Value based on latest NOSH - 104,699
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.33 16.16 9.57 3.76 0.00 -
EPS 1.61 1.35 0.61 0.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.1002 0.0864 0.0523 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 31/03/11 30/12/10 30/09/10 - - -
Price 0.31 0.35 0.35 0.00 0.00 -
P/RPS 0.50 0.77 1.22 0.00 0.00 -
P/EPS 6.89 9.25 19.18 0.00 0.00 -
EY 14.52 10.82 5.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/05/11 - - - - -
Price 0.315 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.00 0.00 0.00 0.00 -
P/EPS 7.00 0.00 0.00 0.00 0.00 -
EY 14.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 0.00 0.00 0.00 -

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