[IOIPG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,381,048 1,502,076 1,303,680 0 -
PBT 833,028 588,500 666,160 0 -
Tax -357,608 -179,568 -214,648 0 -
NP 475,420 408,932 451,512 0 -
-
NP to SH 461,904 404,004 449,808 0 -
-
Tax Rate 42.93% 30.51% 32.22% - -
Total Cost 1,905,628 1,093,144 852,168 0 -
-
Net Worth 14,030,146 11,330,240 10,564,654 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 14,030,146 11,330,240 10,564,654 0 -
NOSH 3,761,433 3,237,211 3,240,691 0 -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.97% 27.22% 34.63% 0.00% -
ROE 3.29% 3.57% 4.26% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.30 46.40 40.23 0.00 -
EPS 12.28 12.48 13.88 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.50 3.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.37 27.36 23.75 0.00 -
EPS 8.41 7.36 8.19 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.5558 2.0639 1.9245 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/15 30/09/14 - - -
Price 1.98 2.62 0.00 0.00 -
P/RPS 3.13 5.65 0.00 0.00 -
P/EPS 16.12 20.99 0.00 0.00 -
EY 6.20 4.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/15 21/11/14 08/01/14 - -
Price 2.09 2.45 0.00 0.00 -
P/RPS 3.30 5.28 0.00 0.00 -
P/EPS 17.02 19.63 0.00 0.00 -
EY 5.88 5.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 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