[THHEAVY] QoQ TTM Result on 30-Apr-2010 [#2]

Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 38.71%
YoY- 91.31%
View:
Show?
TTM Result
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 19,013 34,865 64,912 148,033 223,341 297,511 355,657 -87.30%
PBT 60,938 64,359 39,511 -233 -30,212 -39,405 -150,238 -
Tax -11,562 -11,562 -24,877 -26,309 -13,315 -13,315 31,691 -
NP 49,376 52,797 14,634 -26,542 -43,527 -52,720 -118,547 -
-
NP to SH 49,376 52,797 14,634 -26,544 -43,308 -52,280 -115,878 -
-
Tax Rate 18.97% 17.96% 62.96% - - - - -
Total Cost -30,363 -17,932 50,278 174,575 266,868 350,231 474,204 -
-
Net Worth 165,141 167,130 131,865 116,750 96,820 100,784 106,850 35.90%
Dividend
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 165,141 167,130 131,865 116,750 96,820 100,784 106,850 35.90%
NOSH 663,217 663,217 649,583 648,616 645,471 559,913 562,373 12.32%
Ratio Analysis
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 259.70% 151.43% 22.54% -17.93% -19.49% -17.72% -33.33% -
ROE 29.90% 31.59% 11.10% -22.74% -44.73% -51.87% -108.45% -
Per Share
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 2.87 5.26 9.99 22.82 34.60 53.14 63.24 -88.68%
EPS 7.44 7.96 2.25 -4.09 -6.71 -9.34 -20.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.249 0.252 0.203 0.18 0.15 0.18 0.19 20.99%
Adjusted Per Share Value based on latest NOSH - 648,616
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 0.86 1.57 2.92 6.66 10.06 13.39 16.01 -87.25%
EPS 2.22 2.38 0.66 -1.20 -1.95 -2.35 -5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0752 0.0594 0.0526 0.0436 0.0454 0.0481 35.98%
Price Multiplier on Financial Quarter End Date
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/12/10 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.46 0.40 0.38 0.39 0.41 0.40 0.61 -
P/RPS 16.05 7.61 3.80 1.71 1.18 0.75 0.96 627.62%
P/EPS 6.18 5.02 16.87 -9.53 -6.11 -4.28 -2.96 -
EY 16.18 19.90 5.93 -10.49 -16.36 -23.34 -33.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.59 1.87 2.17 2.73 2.22 3.21 -32.17%
Price Multiplier on Announcement Date
31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date - 09/12/10 23/09/10 23/06/10 26/03/10 29/12/09 29/09/09 -
Price 0.00 0.44 0.36 0.38 0.28 0.38 0.46 -
P/RPS 0.00 8.37 3.60 1.66 0.81 0.72 0.73 -
P/EPS 0.00 5.53 15.98 -9.29 -4.17 -4.07 -2.23 -
EY 0.00 18.09 6.26 -10.77 -23.96 -24.57 -44.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.75 1.77 2.11 1.87 2.11 2.42 -

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