[NSOP] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -83.58%
YoY- 133.08%
Quarter Report
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 16,803 20,360 27,996 19,206 15,717 24,897 13,348 3.90%
PBT 3,082 5,379 14,544 6,262 2,950 14,293 4,855 -7.28%
Tax -686 -1,188 -3,537 -1,796 -1,337 -3,676 -1,291 -9.99%
NP 2,396 4,191 11,007 4,466 1,613 10,617 3,564 -6.39%
-
NP to SH 2,109 3,741 9,704 3,953 1,696 9,389 3,293 -7.15%
-
Tax Rate 22.26% 22.09% 24.32% 28.68% 45.32% 25.72% 26.59% -
Total Cost 14,407 16,169 16,989 14,740 14,104 14,280 9,784 6.65%
-
Net Worth 380,494 384,706 327,913 309,639 288,039 300,560 271,023 5.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,808 10,530 12,639 10,531 7,008 14,044 7,021 -14.15%
Div Payout % 133.15% 281.48% 130.25% 266.43% 413.22% 149.59% 213.22% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 380,494 384,706 327,913 309,639 288,039 300,560 271,023 5.81%
NOSH 70,202 70,202 70,217 70,213 70,082 70,224 70,213 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.26% 20.58% 39.32% 23.25% 10.26% 42.64% 26.70% -
ROE 0.55% 0.97% 2.96% 1.28% 0.59% 3.12% 1.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.94 29.00 39.87 27.35 22.43 35.45 19.01 3.91%
EPS 3.00 5.33 13.82 5.63 2.42 13.37 4.69 -7.17%
DPS 4.00 15.00 18.00 15.00 10.00 20.00 10.00 -14.15%
NAPS 5.42 5.48 4.67 4.41 4.11 4.28 3.86 5.81%
Adjusted Per Share Value based on latest NOSH - 70,213
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.94 29.00 39.88 27.36 22.39 35.46 19.01 3.91%
EPS 3.00 5.33 13.82 5.63 2.42 13.37 4.69 -7.17%
DPS 4.00 15.00 18.00 15.00 9.98 20.01 10.00 -14.15%
NAPS 5.42 5.48 4.671 4.4107 4.103 4.2814 3.8606 5.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.51 6.06 5.24 4.54 3.52 4.06 3.14 -
P/RPS 23.02 20.90 13.14 16.60 15.70 11.45 16.52 5.68%
P/EPS 183.41 113.72 37.92 80.64 145.45 30.37 66.95 18.27%
EY 0.55 0.88 2.64 1.24 0.69 3.29 1.49 -15.29%
DY 0.73 2.48 3.44 3.30 2.84 4.93 3.18 -21.73%
P/NAPS 1.02 1.11 1.12 1.03 0.86 0.95 0.81 3.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 25/05/12 27/05/11 26/05/10 28/05/09 30/05/08 25/05/07 -
Price 5.66 6.00 5.35 4.34 3.98 4.68 3.54 -
P/RPS 23.65 20.69 13.42 15.87 17.75 13.20 18.62 4.06%
P/EPS 188.40 112.59 38.71 77.09 164.46 35.00 75.48 16.45%
EY 0.53 0.89 2.58 1.30 0.61 2.86 1.32 -14.09%
DY 0.71 2.50 3.36 3.46 2.51 4.27 2.82 -20.51%
P/NAPS 1.04 1.09 1.15 0.98 0.97 1.09 0.92 2.06%

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