[FIBON] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 73.09%
YoY- -14.14%
Quarter Report
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 7,508 8,381 9,127 7,073 7,684 7,916 0 -
PBT 3,370 3,981 3,069 3,577 3,528 5,075 0 -
Tax -852 -1,103 -844 -973 -486 -13 0 -
NP 2,518 2,878 2,225 2,604 3,042 5,062 0 -
-
NP to SH 2,518 2,878 2,225 2,612 3,042 5,062 0 -
-
Tax Rate 25.28% 27.71% 27.50% 27.20% 13.78% 0.26% - -
Total Cost 4,990 5,503 6,902 4,469 4,642 2,854 0 -
-
Net Worth 33,320 31,359 26,464 22,500 20,607 1,802 0 -
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 33,320 31,359 26,464 22,500 20,607 1,802 0 -
NOSH 98,000 98,000 98,017 97,827 98,129 6,214 0 -
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 33.54% 34.34% 24.38% 36.82% 39.59% 63.95% 0.00% -
ROE 7.56% 9.18% 8.41% 11.61% 14.76% 280.90% 0.00% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 7.66 8.55 9.31 7.23 7.83 127.39 0.00 -
EPS 2.57 2.94 2.27 2.67 3.10 81.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.27 0.23 0.21 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,610
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 7.66 8.55 9.31 7.22 7.84 8.08 0.00 -
EPS 2.57 2.94 2.27 2.67 3.10 5.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.27 0.2296 0.2103 0.0184 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 - - -
Price 0.60 0.33 0.44 0.62 0.96 0.00 0.00 -
P/RPS 7.83 3.86 4.73 8.58 12.26 0.00 0.00 -
P/EPS 23.35 11.24 19.38 23.22 30.97 0.00 0.00 -
EY 4.28 8.90 5.16 4.31 3.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.03 1.63 2.70 4.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 31/01/13 31/01/12 17/01/11 25/01/10 23/01/09 - -
Price 0.51 0.30 0.44 0.79 1.10 0.69 0.00 -
P/RPS 6.66 3.51 4.73 10.93 14.05 0.54 0.00 -
P/EPS 19.85 10.22 19.38 29.59 35.48 0.85 0.00 -
EY 5.04 9.79 5.16 3.38 2.82 118.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.94 1.63 3.43 5.24 2.38 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