[EQ8MY25] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -88.24%
YoY- -95.5%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,202 47,574 83,126 17,072 225,268 0 -
PBT 25,336 45,680 79,322 10,976 222,446 -213,502 -
Tax -204 86 -428 -1,082 -2,426 -4,982 -47.20%
NP 25,132 45,766 78,894 9,894 220,020 -218,484 -
-
NP to SH 25,132 45,766 78,894 9,894 220,020 -218,484 -
-
Tax Rate 0.81% -0.19% 0.54% 9.86% 1.09% - -
Total Cost 2,070 1,808 4,232 7,178 5,248 218,484 -60.59%
-
Net Worth 0 0 0 0 0 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 19,490 17,804 11,534 - 9,084 - -
Div Payout % 77.55% 38.90% 14.62% - 4.13% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 0 0 0 0 0 0 -
NOSH 256,448 291,874 576,710 785,238 825,900 84,032,310 -68.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 92.39% 96.20% 94.91% 57.95% 97.67% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.61 16.30 14.41 2.17 27.28 0.00 -
EPS 9.80 15.68 13.68 1.26 26.64 26.54 -18.05%
DPS 7.60 6.10 2.00 0.00 1.10 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 788,627
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.21 0.36 0.64 0.13 1.72 0.00 -
EPS 0.19 0.35 0.60 0.08 1.68 -1.67 -
DPS 0.15 0.14 0.09 0.00 0.07 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 1.15 1.05 0.994 0.824 0.73 0.00 -
P/RPS 10.84 6.44 6.90 37.90 2.68 0.00 -
P/EPS 11.73 6.70 7.27 65.40 2.74 0.00 -
EY 8.52 14.93 13.76 1.53 36.49 0.00 -
DY 6.61 5.81 2.01 0.00 1.51 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/07/13 28/08/12 25/08/11 25/08/10 26/08/09 29/08/08 -
Price 1.17 1.09 0.914 0.853 0.77 0.00 -
P/RPS 11.03 6.69 6.34 39.23 2.82 0.00 -
P/EPS 11.94 6.95 6.68 67.70 2.89 0.00 -
EY 8.38 14.39 14.97 1.48 34.60 0.00 -
DY 6.50 5.60 2.19 0.00 1.43 0.00 -
P/NAPS 0.00 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