[SIGN] QoQ TTM Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -40.09%
YoY- -55.43%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 103,836 105,005 104,137 116,118 126,004 128,033 127,917 -12.97%
PBT 8,744 6,216 7,312 11,051 16,061 17,130 19,088 -40.54%
Tax -3,754 -2,904 -3,199 -4,181 -4,537 -5,004 -5,298 -20.50%
NP 4,990 3,312 4,113 6,870 11,524 12,126 13,790 -49.18%
-
NP to SH 4,925 3,248 4,198 6,698 11,180 12,237 13,801 -49.65%
-
Tax Rate 42.93% 46.72% 43.75% 37.83% 28.25% 29.21% 27.76% -
Total Cost 98,846 101,693 100,024 109,248 114,480 115,907 114,127 -9.13%
-
Net Worth 96,238 95,560 96,893 94,107 93,263 96,592 95,274 0.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,444 2,444 2,444 2,444 - - - -
Div Payout % 49.63% 75.26% 58.23% 36.49% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,238 95,560 96,893 94,107 93,263 96,592 95,274 0.67%
NOSH 118,812 119,450 124,222 122,217 118,055 119,250 120,600 -0.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.81% 3.15% 3.95% 5.92% 9.15% 9.47% 10.78% -
ROE 5.12% 3.40% 4.33% 7.12% 11.99% 12.67% 14.49% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.39 87.91 83.83 95.01 106.73 107.37 106.07 -12.10%
EPS 4.15 2.72 3.38 5.48 9.47 10.26 11.44 -49.10%
DPS 2.06 2.05 1.97 2.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.78 0.77 0.79 0.81 0.79 1.67%
Adjusted Per Share Value based on latest NOSH - 122,217
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.09 16.27 16.13 17.99 19.52 19.83 19.82 -12.96%
EPS 0.76 0.50 0.65 1.04 1.73 1.90 2.14 -49.81%
DPS 0.38 0.38 0.38 0.38 0.00 0.00 0.00 -
NAPS 0.1491 0.148 0.1501 0.1458 0.1445 0.1496 0.1476 0.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.69 0.70 0.70 0.79 0.75 0.82 0.88 -
P/RPS 0.79 0.80 0.84 0.83 0.70 0.76 0.83 -3.23%
P/EPS 16.65 25.74 20.71 14.42 7.92 7.99 7.69 67.28%
EY 6.01 3.88 4.83 6.94 12.63 12.51 13.00 -40.18%
DY 2.98 2.92 2.81 2.53 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.90 1.03 0.95 1.01 1.11 -16.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 26/08/11 25/05/11 22/02/11 30/11/10 -
Price 0.67 0.71 0.70 0.68 0.795 0.76 0.79 -
P/RPS 0.77 0.81 0.84 0.72 0.74 0.71 0.74 2.68%
P/EPS 16.16 26.11 20.71 12.41 8.39 7.41 6.90 76.26%
EY 6.19 3.83 4.83 8.06 11.91 13.50 14.49 -43.24%
DY 3.07 2.88 2.81 2.94 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.90 0.88 1.01 0.94 1.00 -11.67%

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