[THHEAVY] YoY Annualized Quarter Result on 31-Jul-2011 [#3]

Announcement Date
13-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ--%
YoY- -87.15%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 265,221 155,604 0 4,374 45,164 354,572 362,240 -5.85%
PBT 25,716 31,828 0 6,136 45,325 -59,896 -279,460 -
Tax -226 -8,057 0 -69 1,902 0 -10 82.77%
NP 25,489 23,770 0 6,066 47,228 -59,896 -279,470 -
-
NP to SH 25,489 23,770 0 6,066 47,228 -59,604 -277,913 -
-
Tax Rate 0.88% 25.31% - 1.12% -4.20% - - -
Total Cost 239,732 131,833 0 -1,692 -2,064 414,468 641,710 -17.34%
-
Net Worth 211,293 228,997 0 168,811 131,693 106,169 211,897 -0.05%
Dividend
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 211,293 228,997 0 168,811 131,693 106,169 211,897 -0.05%
NOSH 479,122 768,448 659,420 659,420 648,736 558,787 516,823 -1.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 9.61% 15.28% 0.00% 138.68% 104.57% -16.89% -77.15% -
ROE 12.06% 10.38% 0.00% 3.59% 35.86% -56.14% -131.15% -
Per Share
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 55.36 20.25 0.00 0.66 6.96 63.45 70.09 -4.46%
EPS 5.32 3.09 0.00 0.92 7.28 -10.67 -53.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.298 0.00 0.256 0.203 0.19 0.41 1.41%
Adjusted Per Share Value based on latest NOSH - 656,774
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 11.94 7.01 0.00 0.20 2.03 15.96 16.31 -5.85%
EPS 1.15 1.07 0.00 0.27 2.13 -2.68 -12.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.1031 0.00 0.076 0.0593 0.0478 0.0954 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.84 0.50 0.34 0.43 0.38 0.61 1.72 -
P/RPS 1.52 2.47 0.00 64.82 5.46 0.96 2.45 -8.82%
P/EPS 15.79 16.16 0.00 46.74 5.22 -5.72 -3.20 -
EY 6.33 6.19 0.00 2.14 19.16 -17.49 -31.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 0.00 1.68 1.87 3.21 4.20 -14.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 22/11/13 17/10/12 - 13/09/11 23/09/10 29/09/09 29/09/08 -
Price 0.915 0.50 0.00 0.44 0.36 0.46 1.55 -
P/RPS 1.65 2.47 0.00 66.32 5.17 0.72 2.21 -5.49%
P/EPS 17.20 16.16 0.00 47.83 4.95 -4.31 -2.88 -
EY 5.81 6.19 0.00 2.09 20.22 -23.19 -34.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.68 0.00 1.72 1.77 2.42 3.78 -10.99%

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