[EQ8MY25] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.76%
YoY- 132.2%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 0 65,588 171,104 90,652 41,748 0 -
PBT -29,536 63,844 167,460 85,128 39,132 -381,836 -40.04%
Tax 59,152 572 -580 -988 -2,896 -4,844 -
NP 29,616 64,416 166,880 84,140 36,236 -386,680 -
-
NP to SH 29,616 64,416 166,880 84,140 36,236 -386,680 -
-
Tax Rate - -0.90% 0.35% 1.16% 7.40% - -
Total Cost -29,616 1,172 4,224 6,512 5,512 386,680 -
-
Net Worth 0 0 0 0 0 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 25,416 21,005 - - 18,284 - -
Div Payout % 85.82% 32.61% - - 50.46% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 0 0 0 0 0 0 -
NOSH 276,268 291,739 635,975 790,789 831,100 80,461,857,631 -91.91%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.00% 98.21% 97.53% 92.82% 86.80% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.00 22.48 26.90 11.46 5.02 0.00 -
EPS -10.72 22.08 26.24 10.64 4.36 -46.80 -25.51%
DPS 9.20 7.20 0.00 0.00 2.20 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 790,789
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.00 0.50 1.31 0.69 0.32 0.00 -
EPS 0.23 0.49 1.28 0.64 0.28 -2.95 -
DPS 0.19 0.16 0.00 0.00 0.14 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 26/03/09 - -
Price 1.08 1.04 0.945 0.835 0.62 0.00 -
P/RPS 0.00 4.63 3.51 7.28 12.34 0.00 -
P/EPS 10.07 4.71 3.60 7.85 14.22 0.00 -
EY 9.93 21.23 27.77 12.74 7.03 0.00 -
DY 8.52 6.92 0.00 0.00 3.55 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/13 31/05/12 20/05/11 27/05/10 29/05/09 30/05/08 -
Price 1.15 1.04 0.982 0.787 0.71 0.00 -
P/RPS 0.00 4.63 3.65 6.87 14.13 0.00 -
P/EPS 10.73 4.71 3.74 7.40 16.28 0.00 -
EY 9.32 21.23 26.72 13.52 6.14 0.00 -
DY 8.00 6.92 0.00 0.00 3.10 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