[BOILERM] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 19.28%
YoY- 51.64%
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Revenue 256,844 277,544 221,974 196,921 117,684 0 -
PBT 43,896 55,788 37,310 33,874 18,008 0 -
Tax -9,033 -14,304 -9,610 -8,410 -3,885 0 -
NP 34,862 41,484 27,700 25,464 14,122 0 -
-
NP to SH 34,862 41,484 27,700 25,464 20,598 0 -
-
Tax Rate 20.58% 25.64% 25.76% 24.83% 21.57% - -
Total Cost 221,981 236,060 194,274 171,457 103,561 0 -
-
Net Worth 149,639 123,839 92,880 72,240 42,281 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 149,639 123,839 92,880 72,240 42,281 0 -
NOSH 516,000 516,000 258,000 258,000 325,242 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
NP Margin 13.57% 14.95% 12.48% 12.93% 12.00% 0.00% -
ROE 23.30% 33.50% 29.82% 35.25% 48.72% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 49.78 53.79 86.04 76.33 36.18 0.00 -
EPS 6.76 12.52 10.73 9.87 6.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.36 0.28 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
RPS 49.78 53.79 43.02 38.16 22.81 0.00 -
EPS 6.76 12.52 5.37 4.93 3.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.24 0.18 0.14 0.0819 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/01/13 - - -
Price 1.16 1.45 2.60 0.945 0.00 0.00 -
P/RPS 2.33 2.70 3.02 1.24 0.00 0.00 -
P/EPS 17.17 18.04 24.22 9.57 0.00 0.00 -
EY 5.82 5.54 4.13 10.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 6.04 7.22 3.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/01/13 31/01/11 31/01/10 CAGR
Date 24/02/16 25/02/15 19/02/14 19/03/13 29/04/11 - -
Price 1.05 1.50 2.80 1.01 0.00 0.00 -
P/RPS 2.11 2.79 3.25 1.32 0.00 0.00 -
P/EPS 15.54 18.66 26.08 10.23 0.00 0.00 -
EY 6.43 5.36 3.83 9.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 6.25 7.78 3.61 0.00 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