[THHEAVY] YoY Annualized Quarter Result on 31-Jan-2009 [#1]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 92.07%
YoY- -197.4%
View:
Show?
Annualized Quarter Result
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 0 5,428 63,408 360,088 441,028 330,812 130,828 -
PBT 0 4,400 13,684 -23,088 23,880 32,352 10,628 -
Tax 0 0 0 0 -3,088 -13,700 -5,976 -
NP 0 4,400 13,684 -23,088 20,792 18,652 4,652 -
-
NP to SH 0 4,400 13,684 -22,204 22,796 20,080 4,712 -
-
Tax Rate - 0.00% 0.00% - 12.93% 42.35% 56.23% -
Total Cost 0 1,028 49,724 383,176 420,236 312,160 126,176 -
-
Net Worth 0 162,411 96,820 195,035 401,983 245,052 221,741 -
Dividend
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 0 162,411 96,820 195,035 401,983 245,052 221,741 -
NOSH 647,058 647,058 645,471 750,135 508,839 237,914 230,980 22.07%
Ratio Analysis
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 0.00% 81.06% 21.58% -6.41% 4.71% 5.64% 3.56% -
ROE 0.00% 2.71% 14.13% -11.38% 5.67% 8.19% 2.13% -
Per Share
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.00 0.84 9.82 48.00 86.67 139.05 56.64 -
EPS 0.00 0.68 2.12 -2.96 4.48 8.44 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.251 0.15 0.26 0.79 1.03 0.96 -
Adjusted Per Share Value based on latest NOSH - 750,135
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.00 0.24 2.85 16.21 19.86 14.89 5.89 -
EPS 0.00 0.20 0.62 -1.00 1.03 0.90 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0731 0.0436 0.0878 0.181 0.1103 0.0998 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.62 0.62 0.41 0.34 1.68 1.13 1.21 -
P/RPS 0.00 73.91 4.17 0.71 1.94 0.81 2.14 -
P/EPS 0.00 91.18 19.34 -11.49 37.50 13.39 59.31 -
EY 0.00 1.10 5.17 -8.71 2.67 7.47 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.47 2.73 1.31 2.13 1.10 1.26 -
Price Multiplier on Announcement Date
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date - 24/03/11 26/03/10 30/03/09 28/03/08 06/04/07 30/03/06 -
Price 0.00 0.59 0.28 0.28 1.40 1.26 1.07 -
P/RPS 0.00 70.33 2.85 0.58 1.62 0.91 1.89 -
P/EPS 0.00 86.76 13.21 -9.46 31.25 14.93 52.45 -
EY 0.00 1.15 7.57 -10.57 3.20 6.70 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.35 1.87 1.08 1.77 1.22 1.11 -

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