[EQ8MY25] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 281.65%
YoY- 6606.85%
View:
Show?
TTM Result
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,085 40,452 44,294 40,154 40,154 23,787 59,173 -36.20%
PBT 14,763 31,653 35,472 31,381 -17,059 -35,188 -202 -
Tax -83 -124 -243 -18 -207 -235 -280 -45.55%
NP 14,680 31,529 35,229 31,363 -17,266 -35,423 -482 -
-
NP to SH 14,680 31,529 35,229 31,363 -17,266 -35,423 -482 -
-
Tax Rate 0.56% 0.39% 0.69% 0.06% - - - -
Total Cost 9,405 8,923 9,065 8,791 57,420 59,210 59,655 -60.29%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
Div 18,243 17,401 17,205 18,606 12,252 20,088 22,796 -10.54%
Div Payout % 124.27% 55.19% 48.84% 59.33% 0.00% 0.00% 0.00% -
Equity
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 253,947 256,583 256,683 276,268 267,858 292,198 291,739 -6.70%
Ratio Analysis
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 60.95% 77.94% 79.53% 78.11% -43.00% -148.92% -0.81% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.48 15.77 17.26 14.53 14.99 8.14 20.28 -31.62%
EPS 5.78 12.29 13.72 11.35 -6.45 -12.12 -0.17 -
DPS 7.18 6.78 6.70 6.73 4.57 6.88 7.81 -4.11%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 276,268
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.18 0.31 0.34 0.31 0.31 0.18 0.45 -36.75%
EPS 0.11 0.24 0.27 0.24 -0.13 -0.27 0.00 -
DPS 0.14 0.13 0.13 0.14 0.09 0.15 0.17 -9.25%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
Date 31/03/14 30/09/13 28/06/13 29/03/13 28/09/12 29/06/12 30/03/12 -
Price 1.16 1.155 1.15 1.08 1.10 1.05 1.04 -
P/RPS 12.23 7.33 6.66 7.43 7.34 12.90 5.13 54.40%
P/EPS 20.07 9.40 8.38 9.51 -17.06 -8.66 -629.48 -
EY 4.98 10.64 11.93 10.51 -5.86 -11.55 -0.16 -
DY 6.19 5.87 5.83 6.24 4.16 6.55 7.51 -9.21%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 CAGR
Date 28/05/14 13/11/13 30/07/13 22/05/13 27/11/12 28/08/12 31/05/12 -
Price 1.18 1.16 1.17 1.15 1.04 1.09 1.04 -
P/RPS 12.44 7.36 6.78 7.91 6.94 13.39 5.13 55.72%
P/EPS 20.41 9.44 8.52 10.13 -16.13 -8.99 -629.48 -
EY 4.90 10.59 11.73 9.87 -6.20 -11.12 -0.16 -
DY 6.09 5.85 5.73 5.86 4.40 6.31 7.51 -9.94%
P/NAPS 0.00 0.00 0.00 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