[CVIEW] YoY Annual (Unaudited) Result on 30-Nov-2010 [#4]

Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
YoY- -118.71%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 272,940 192,573 96,297 23,258 51,496 24,721 62,198 27.92%
PBT 104,342 52,740 11,763 -8,545 -1,051 -11,060 5,736 62.10%
Tax -26,548 -14,719 -4,055 350 -2,696 453 -355 105.12%
NP 77,794 38,021 7,708 -8,195 -3,747 -10,607 5,381 56.01%
-
NP to SH 77,794 38,021 7,708 -8,195 -3,747 -10,607 5,381 56.01%
-
Tax Rate 25.44% 27.91% 34.47% - - - 6.19% -
Total Cost 195,146 154,552 88,589 31,453 55,243 35,328 56,817 22.80%
-
Net Worth 234,999 172,004 133,963 125,923 134,892 137,960 149,027 7.87%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 27,000 - - - - - - -
Div Payout % 34.71% - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 234,999 172,004 133,963 125,923 134,892 137,960 149,027 7.87%
NOSH 100,000 100,000 99,973 99,939 99,920 99,971 100,018 -0.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 28.50% 19.74% 8.00% -35.24% -7.28% -42.91% 8.65% -
ROE 33.10% 22.10% 5.75% -6.51% -2.78% -7.69% 3.61% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 272.94 192.57 96.32 23.27 51.54 24.73 62.19 27.92%
EPS 77.79 38.02 7.71 -8.20 -3.75 -10.61 5.38 56.02%
DPS 27.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.72 1.34 1.26 1.35 1.38 1.49 7.88%
Adjusted Per Share Value based on latest NOSH - 99,999
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 272.94 192.57 96.30 23.26 51.50 24.72 62.20 27.92%
EPS 77.79 38.02 7.71 -8.20 -3.75 -10.61 5.38 56.02%
DPS 27.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.72 1.3396 1.2592 1.3489 1.3796 1.4903 7.87%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 2.60 1.05 0.61 0.41 0.61 0.60 0.50 -
P/RPS 0.95 0.55 0.63 1.76 1.18 2.43 0.80 2.90%
P/EPS 3.34 2.76 7.91 -5.00 -16.27 -5.66 9.29 -15.66%
EY 29.92 36.21 12.64 -20.00 -6.15 -17.68 10.76 18.56%
DY 10.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.61 0.46 0.33 0.45 0.43 0.34 21.77%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 21/01/14 22/01/13 18/01/12 26/01/11 27/01/10 19/01/09 25/03/08 -
Price 3.25 1.12 0.65 0.50 0.62 0.57 0.48 -
P/RPS 1.19 0.59 0.67 2.15 1.20 2.31 0.77 7.51%
P/EPS 4.18 2.95 8.43 -6.10 -16.53 -5.37 8.92 -11.85%
EY 23.94 33.95 11.86 -16.40 -6.05 -18.61 11.21 13.46%
DY 8.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.65 0.49 0.40 0.46 0.41 0.32 27.55%

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