[FIBON] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -13.45%
YoY- -14.14%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 15,016 16,762 18,254 14,146 15,368 15,832 0 -
PBT 6,740 7,962 6,138 7,154 7,056 10,150 0 -
Tax -1,704 -2,206 -1,688 -1,946 -972 -26 0 -
NP 5,036 5,756 4,450 5,208 6,084 10,124 0 -
-
NP to SH 5,036 5,756 4,450 5,224 6,084 10,124 0 -
-
Tax Rate 25.28% 27.71% 27.50% 27.20% 13.78% 0.26% - -
Total Cost 9,980 11,006 13,804 8,938 9,284 5,708 0 -
-
Net Worth 33,320 31,359 26,464 22,500 20,607 1,802 0 -
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 33,320 31,359 26,464 22,500 20,607 1,802 0 -
NOSH 98,000 98,000 98,017 97,827 98,129 6,214 0 -
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 33.54% 34.34% 24.38% 36.82% 39.59% 63.95% 0.00% -
ROE 15.11% 18.35% 16.81% 23.22% 29.52% 561.79% 0.00% -
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 15.32 17.10 18.62 14.46 15.66 254.78 0.00 -
EPS 5.14 5.88 4.54 5.34 6.20 162.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.27 0.23 0.21 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,610
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 15.32 17.10 18.63 14.43 15.68 16.16 0.00 -
EPS 5.14 5.88 4.54 5.33 6.21 10.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.27 0.2296 0.2103 0.0184 0.00 -
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 - - -
Price 0.60 0.33 0.44 0.62 0.96 0.00 0.00 -
P/RPS 3.92 1.93 2.36 4.29 6.13 0.00 0.00 -
P/EPS 11.68 5.62 9.69 11.61 15.48 0.00 0.00 -
EY 8.56 17.80 10.32 8.61 6.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.03 1.63 2.70 4.57 0.00 0.00 -
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 27/01/14 31/01/13 31/01/12 17/01/11 25/01/10 23/01/09 - -
Price 0.51 0.30 0.44 0.79 1.10 0.69 0.00 -
P/RPS 3.33 1.75 2.36 5.46 7.02 0.27 0.00 -
P/EPS 9.92 5.11 9.69 14.79 17.74 0.42 0.00 -
EY 10.08 19.58 10.32 6.76 5.64 236.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.94 1.63 3.43 5.24 2.38 0.00 -

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