[SIGN] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -12.97%
YoY- -29.76%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 149,106 112,210 105,218 121,594 138,073 165,826 94,236 7.94%
PBT 17,252 10,738 14,334 17,410 23,292 25,924 17,601 -0.33%
Tax -4,180 -2,685 -3,953 -4,432 -5,541 -5,760 -3,970 0.86%
NP 13,072 8,053 10,381 12,978 17,750 20,164 13,630 -0.69%
-
NP to SH 12,082 7,500 9,745 12,109 17,240 19,304 13,230 -1.50%
-
Tax Rate 24.23% 25.00% 27.58% 25.46% 23.79% 22.22% 22.56% -
Total Cost 136,034 104,157 94,837 108,616 120,322 145,662 80,605 9.10%
-
Net Worth 112,082 103,124 97,053 94,405 89,392 77,589 26,781 26.93%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 112,082 103,124 97,053 94,405 89,392 77,589 26,781 26.93%
NOSH 119,236 117,187 119,819 119,499 79,814 79,988 34,335 23.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.77% 7.18% 9.87% 10.67% 12.86% 12.16% 14.46% -
ROE 10.78% 7.27% 10.04% 12.83% 19.29% 24.88% 49.40% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 125.05 95.75 87.81 101.75 172.99 207.31 274.46 -12.27%
EPS 10.13 6.40 8.13 10.13 21.60 24.13 38.53 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.88 0.81 0.79 1.12 0.97 0.78 3.15%
Adjusted Per Share Value based on latest NOSH - 118,055
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.10 17.38 16.30 18.84 21.39 25.69 14.60 7.94%
EPS 1.87 1.16 1.51 1.88 2.67 2.99 2.05 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1598 0.1504 0.1463 0.1385 0.1202 0.0415 26.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.35 0.71 0.69 0.75 1.57 1.05 1.00 -
P/RPS 1.08 0.74 0.79 0.74 0.91 0.51 0.36 20.08%
P/EPS 13.32 11.09 8.48 7.40 7.27 4.35 2.60 31.28%
EY 7.51 9.01 11.79 13.51 13.76 22.98 38.53 -23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.81 0.85 0.95 1.40 1.08 1.28 1.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 29/05/13 29/05/12 25/05/11 25/05/10 28/05/09 20/05/08 -
Price 1.40 0.80 0.67 0.795 1.45 1.05 1.17 -
P/RPS 1.12 0.84 0.76 0.78 0.84 0.51 0.43 17.28%
P/EPS 13.82 12.50 8.24 7.85 6.71 4.35 3.04 28.69%
EY 7.24 8.00 12.14 12.75 14.90 22.98 32.93 -22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.91 0.83 1.01 1.29 1.08 1.50 -0.11%

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