[EG] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 70.77%
YoY- 26.21%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 938,824 763,508 774,760 989,324 771,156 890,184 739,948 4.04%
PBT 30,188 21,352 31,036 3,480 2,484 3,240 2,548 50.93%
Tax -1,600 -1,200 -800 -400 -80 -436 -128 52.28%
NP 28,588 20,152 30,236 3,080 2,404 2,804 2,420 50.85%
-
NP to SH 28,592 20,156 30,240 3,120 2,472 2,984 2,592 49.14%
-
Tax Rate 5.30% 5.62% 2.58% 11.49% 3.22% 13.46% 5.02% -
Total Cost 910,236 743,356 744,524 986,244 768,752 887,380 737,528 3.56%
-
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
NOSH 211,479 76,814 74,925 75,000 75,365 74,600 75,348 18.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.05% 2.64% 3.90% 0.31% 0.31% 0.31% 0.33% -
ROE 11.56% 12.93% 24.02% 2.67% 2.23% 2.76% 2.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 443.93 993.97 1,034.04 1,319.10 1,023.22 1,193.28 982.03 -12.38%
EPS 13.52 26.24 40.36 4.16 3.28 4.00 3.44 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.03 1.68 1.56 1.47 1.45 1.38 -2.71%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 200.69 163.21 165.62 211.48 164.85 190.29 158.18 4.04%
EPS 6.11 4.31 6.46 0.67 0.53 0.64 0.55 49.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5289 0.3333 0.2691 0.2501 0.2368 0.2312 0.2223 15.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.84 0.61 0.70 0.355 0.27 0.30 0.36 -
P/RPS 0.19 0.06 0.07 0.03 0.03 0.03 0.04 29.62%
P/EPS 6.21 2.32 1.73 8.53 8.23 7.50 10.47 -8.33%
EY 16.10 43.02 57.66 11.72 12.15 13.33 9.56 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.30 0.42 0.23 0.18 0.21 0.26 18.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 30/11/11 30/11/10 -
Price 0.815 0.815 0.56 0.345 0.23 0.33 0.39 -
P/RPS 0.18 0.08 0.05 0.03 0.02 0.03 0.04 28.46%
P/EPS 6.03 3.11 1.39 8.29 7.01 8.25 11.34 -9.98%
EY 16.59 32.20 72.07 12.06 14.26 12.12 8.82 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 0.33 0.22 0.16 0.23 0.28 16.48%

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