[TURIYA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -51.02%
YoY- 940.28%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 44,836 36,830 36,522 47,692 73,338 57,716 83,748 -9.88%
PBT 6,332 6,122 -3,304 60,118 8,822 2,578 9,734 -6.90%
Tax -268 0 768 0 -2,092 -1,896 -1,724 -26.65%
NP 6,064 6,122 -2,536 60,118 6,730 682 8,010 -4.52%
-
NP to SH 5,834 6,234 -2,516 59,962 5,764 262 7,488 -4.07%
-
Tax Rate 4.23% 0.00% - 0.00% 23.71% 73.55% 17.71% -
Total Cost 38,772 30,708 39,058 -12,426 66,608 57,034 75,738 -10.55%
-
Net Worth 176,857 181,061 173,832 183,090 164,685 176,850 284,700 -7.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 176,857 181,061 173,832 183,090 164,685 176,850 284,700 -7.62%
NOSH 229,685 229,191 228,727 228,862 228,730 218,333 195,000 2.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.52% 16.62% -6.94% 126.05% 9.18% 1.18% 9.56% -
ROE 3.30% 3.44% -1.45% 32.75% 3.50% 0.15% 2.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.52 16.07 15.97 20.84 32.06 26.43 42.95 -12.30%
EPS 2.54 2.72 -1.10 26.20 2.52 0.12 3.84 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.76 0.80 0.72 0.81 1.46 -10.10%
Adjusted Per Share Value based on latest NOSH - 231,481
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.60 16.10 15.97 20.85 32.06 25.23 36.61 -9.88%
EPS 2.55 2.73 -1.10 26.22 2.52 0.11 3.27 -4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7916 0.76 0.8005 0.72 0.7732 1.2447 -7.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.47 0.56 0.46 0.50 0.34 0.30 -
P/RPS 1.33 2.92 3.51 2.21 1.56 1.29 0.70 11.27%
P/EPS 10.24 17.28 -50.91 1.76 19.84 283.33 7.81 4.61%
EY 9.77 5.79 -1.96 56.96 5.04 0.35 12.80 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.59 0.74 0.58 0.69 0.42 0.21 8.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 30/11/11 19/11/10 26/11/09 06/11/08 23/11/07 28/11/06 -
Price 0.23 0.48 0.73 0.51 0.39 0.30 0.32 -
P/RPS 1.18 2.99 4.57 2.45 1.22 1.13 0.75 7.83%
P/EPS 9.06 17.65 -66.36 1.95 15.48 250.00 8.33 1.40%
EY 11.04 5.67 -1.51 51.37 6.46 0.40 12.00 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.61 0.96 0.64 0.54 0.37 0.22 5.30%

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