[EQ8MY25] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 507.19%
YoY- 200.7%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 47,574 83,126 17,072 225,268 0 -
PBT 45,680 79,322 10,976 222,446 -213,502 -
Tax 86 -428 -1,082 -2,426 -4,982 -
NP 45,766 78,894 9,894 220,020 -218,484 -
-
NP to SH 45,766 78,894 9,894 220,020 -218,484 -
-
Tax Rate -0.19% 0.54% 9.86% 1.09% - -
Total Cost 1,808 4,232 7,178 5,248 218,484 -69.81%
-
Net Worth 0 0 0 0 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 17,804 11,534 - 9,084 - -
Div Payout % 38.90% 14.62% - 4.13% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 0 0 0 0 0 -
NOSH 291,874 576,710 785,238 825,900 84,032,310 -75.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 96.20% 94.91% 57.95% 97.67% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.30 14.41 2.17 27.28 0.00 -
EPS 15.68 13.68 1.26 26.64 26.54 -12.32%
DPS 6.10 2.00 0.00 1.10 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 826,121
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.36 0.64 0.13 1.72 0.00 -
EPS 0.35 0.60 0.08 1.68 -1.67 -
DPS 0.14 0.09 0.00 0.07 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 1.05 0.994 0.824 0.73 0.00 -
P/RPS 6.44 6.90 37.90 2.68 0.00 -
P/EPS 6.70 7.27 65.40 2.74 0.00 -
EY 14.93 13.76 1.53 36.49 0.00 -
DY 5.81 2.01 0.00 1.51 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/12 25/08/11 25/08/10 26/08/09 29/08/08 -
Price 1.09 0.914 0.853 0.77 0.00 -
P/RPS 6.69 6.34 39.23 2.82 0.00 -
P/EPS 6.95 6.68 67.70 2.89 0.00 -
EY 14.39 14.97 1.48 34.60 0.00 -
DY 5.60 2.19 0.00 1.43 0.00 -
P/NAPS 0.00 0.00 0.00 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