[AJI] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -78.17%
YoY- -27.56%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 95,518 86,186 87,771 80,921 77,462 82,127 71,283 4.99%
PBT 13,673 11,347 11,463 7,864 10,432 11,313 8,845 7.52%
Tax -3,376 -3,122 -3,152 -2,275 -2,717 -2,809 -1,874 10.30%
NP 10,297 8,225 8,311 5,589 7,715 8,504 6,971 6.71%
-
NP to SH 10,297 8,225 8,311 5,589 7,715 8,504 6,971 6.71%
-
Tax Rate 24.69% 27.51% 27.50% 28.93% 26.04% 24.83% 21.19% -
Total Cost 85,221 77,961 79,460 75,332 69,747 73,623 64,312 4.80%
-
Net Worth 290,011 270,555 252,923 240,764 228,034 212,252 192,659 7.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,011 270,555 252,923 240,764 228,034 212,252 192,659 7.05%
NOSH 60,799 60,799 60,799 60,799 60,809 60,817 60,775 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.78% 9.54% 9.47% 6.91% 9.96% 10.35% 9.78% -
ROE 3.55% 3.04% 3.29% 2.32% 3.38% 4.01% 3.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 157.10 141.76 144.36 133.10 127.39 135.04 117.29 4.98%
EPS 16.94 13.53 13.67 9.19 12.69 13.99 11.47 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.45 4.16 3.96 3.75 3.49 3.17 7.04%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 157.10 141.76 144.36 133.10 127.41 135.08 117.24 4.99%
EPS 16.94 13.53 13.67 9.19 12.69 13.99 11.47 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.45 4.16 3.96 3.7506 3.4911 3.1688 7.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.14 6.07 4.38 4.28 4.20 4.13 2.98 -
P/RPS 3.91 4.28 3.03 3.22 3.30 3.06 2.54 7.45%
P/EPS 36.25 44.87 32.04 46.56 33.10 29.54 25.98 5.70%
EY 2.76 2.23 3.12 2.15 3.02 3.39 3.85 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.36 1.05 1.08 1.12 1.18 0.94 5.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 27/08/10 17/08/09 -
Price 5.65 6.06 4.33 4.61 4.04 3.99 3.18 -
P/RPS 3.60 4.27 3.00 3.46 3.17 2.95 2.71 4.84%
P/EPS 33.36 44.80 31.68 50.15 31.84 28.54 27.72 3.13%
EY 3.00 2.23 3.16 1.99 3.14 3.50 3.61 -3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.36 1.04 1.16 1.08 1.14 1.00 2.79%

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