[N2N] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 43.43%
YoY- 35.06%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 33,116 29,518 24,600 17,086 14,560 13,478 22,994 6.26%
PBT 6,380 4,792 1,702 -2,652 -4,084 -16,094 9,072 -5.69%
Tax -38 -52 0 0 0 0 0 -
NP 6,342 4,740 1,702 -2,652 -4,084 -16,094 9,072 -5.78%
-
NP to SH 6,342 4,740 1,702 -2,652 -4,084 -16,094 9,072 -5.78%
-
Tax Rate 0.60% 1.09% 0.00% - - - 0.00% -
Total Cost 26,774 24,778 22,898 19,738 18,644 29,572 13,922 11.50%
-
Net Worth 51,144 44,460 39,693 39,117 45,044 60,263 72,038 -5.54%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,418 - - - - - 5,968 7.89%
Div Payout % 148.51% - - - - - 65.79% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 51,144 44,460 39,693 39,117 45,044 60,263 72,038 -5.54%
NOSH 313,960 299,999 303,928 301,363 300,294 298,037 298,421 0.84%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.15% 16.06% 6.92% -15.52% -28.05% -119.41% 39.45% -
ROE 12.40% 10.66% 4.29% -6.78% -9.07% -26.71% 12.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.55 9.84 8.09 5.67 4.85 4.52 7.71 5.36%
EPS 2.02 1.58 0.56 -0.88 -1.36 -5.40 3.04 -6.58%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 2.00 6.98%
NAPS 0.1629 0.1482 0.1306 0.1298 0.15 0.2022 0.2414 -6.34%
Adjusted Per Share Value based on latest NOSH - 307,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.93 5.29 4.41 3.06 2.61 2.41 4.12 6.25%
EPS 1.14 0.85 0.30 -0.48 -0.73 -2.88 1.62 -5.68%
DPS 1.69 0.00 0.00 0.00 0.00 0.00 1.07 7.91%
NAPS 0.0916 0.0796 0.0711 0.0701 0.0807 0.1079 0.129 -5.54%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.05 0.47 0.47 0.24 0.27 0.35 0.52 -
P/RPS 9.95 4.78 5.81 4.23 5.57 7.74 6.75 6.67%
P/EPS 51.98 29.75 83.93 -27.27 -19.85 -6.48 17.11 20.33%
EY 1.92 3.36 1.19 -3.67 -5.04 -15.43 5.85 -16.93%
DY 2.86 0.00 0.00 0.00 0.00 0.00 3.85 -4.83%
P/NAPS 6.45 3.17 3.60 1.85 1.80 1.73 2.15 20.08%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 24/08/09 26/08/08 -
Price 0.92 0.435 0.54 0.25 0.30 0.29 0.44 -
P/RPS 8.72 4.42 6.67 4.41 6.19 6.41 5.71 7.30%
P/EPS 45.54 27.53 96.43 -28.41 -22.06 -5.37 14.47 21.04%
EY 2.20 3.63 1.04 -3.52 -4.53 -18.62 6.91 -17.35%
DY 3.26 0.00 0.00 0.00 0.00 0.00 4.55 -5.40%
P/NAPS 5.65 2.94 4.13 1.93 2.00 1.43 1.82 20.76%

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