[THHEAVY] QoQ TTM Result on 31-Jul-2010 [#3]

Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 155.13%
YoY- 112.63%
View:
Show?
TTM Result
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 8,486 19,013 34,865 64,912 148,033 223,341 297,511 -94.16%
PBT 45,623 60,938 64,359 39,511 -233 -30,212 -39,405 -
Tax 1,432 -11,562 -11,562 -24,877 -26,309 -13,315 -13,315 -
NP 47,055 49,376 52,797 14,634 -26,542 -43,527 -52,720 -
-
NP to SH 47,055 49,376 52,797 14,634 -26,544 -43,308 -52,280 -
-
Tax Rate -3.14% 18.97% 17.96% 62.96% - - - -
Total Cost -38,569 -30,363 -17,932 50,278 174,575 266,868 350,231 -
-
Net Worth 162,411 165,141 167,130 131,865 116,750 96,820 100,784 46.38%
Dividend
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 162,411 165,141 167,130 131,865 116,750 96,820 100,784 46.38%
NOSH 647,058 663,217 663,217 649,583 648,616 645,471 559,913 12.24%
Ratio Analysis
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 554.50% 259.70% 151.43% 22.54% -17.93% -19.49% -17.72% -
ROE 28.97% 29.90% 31.59% 11.10% -22.74% -44.73% -51.87% -
Per Share
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 1.31 2.87 5.26 9.99 22.82 34.60 53.14 -94.80%
EPS 7.27 7.44 7.96 2.25 -4.09 -6.71 -9.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.251 0.249 0.252 0.203 0.18 0.15 0.18 30.41%
Adjusted Per Share Value based on latest NOSH - 649,583
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.38 0.86 1.57 2.92 6.66 10.06 13.39 -94.18%
EPS 2.12 2.22 2.38 0.66 -1.20 -1.95 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0744 0.0752 0.0594 0.0526 0.0436 0.0454 46.29%
Price Multiplier on Financial Quarter End Date
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 31/01/11 30/12/10 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.62 0.46 0.40 0.38 0.39 0.41 0.40 -
P/RPS 47.28 16.05 7.61 3.80 1.71 1.18 0.75 2637.34%
P/EPS 8.53 6.18 5.02 16.87 -9.53 -6.11 -4.28 -
EY 11.73 16.18 19.90 5.93 -10.49 -16.36 -23.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.85 1.59 1.87 2.17 2.73 2.22 8.89%
Price Multiplier on Announcement Date
31/01/11 31/12/10 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date - - 09/12/10 23/09/10 23/06/10 26/03/10 29/12/09 -
Price 0.00 0.00 0.44 0.36 0.38 0.28 0.38 -
P/RPS 0.00 0.00 8.37 3.60 1.66 0.81 0.72 -
P/EPS 0.00 0.00 5.53 15.98 -9.29 -4.17 -4.07 -
EY 0.00 0.00 18.09 6.26 -10.77 -23.96 -24.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.75 1.77 2.11 1.87 2.11 -

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