[CAP] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 313,802 208,985 111,614 0 -
PBT 77,292 50,442 30,649 0 -
Tax -18,029 -11,267 -4,844 0 -
NP 59,263 39,175 25,805 0 -
-
NP to SH 59,263 39,175 25,805 0 -
-
Tax Rate 23.33% 22.34% 15.80% - -
Total Cost 254,539 169,810 85,809 0 -
-
Net Worth 294,683 0 17,788,559 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 294,683 0 17,788,559 0 -
NOSH 599,194 63,295,001 46,811,999 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.89% 18.75% 23.12% 0.00% -
ROE 20.11% 0.00% 0.15% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.37 0.33 0.24 0.00 -
EPS 9.89 0.06 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4918 0.00 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.04 15.34 8.20 0.00 -
EPS 4.35 2.88 1.89 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.00 13.0609 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/06/13 29/03/13 - - -
Price 0.34 0.365 0.00 0.00 -
P/RPS 0.65 110.55 0.00 0.00 -
P/EPS 3.44 589.73 0.00 0.00 -
EY 29.09 0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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