[E&O] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.65%
YoY- -31.55%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 485,903 272,183 306,457 267,454 440,807 281,602 153,208 21.19%
PBT 66,411 54,810 81,450 88,332 127,965 116,562 28,245 15.29%
Tax -25,806 -2,743 -26,432 -23,033 -31,542 -33,005 -7,267 23.49%
NP 40,605 52,067 55,018 65,299 96,423 83,557 20,978 11.62%
-
NP to SH 38,143 51,587 51,588 62,740 91,664 81,090 18,478 12.82%
-
Tax Rate 38.86% 5.00% 32.45% 26.08% 24.65% 28.32% 25.73% -
Total Cost 445,298 220,116 251,439 202,155 344,384 198,045 132,230 22.40%
-
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
NOSH 1,262,319 1,237,098 1,109,419 1,106,525 1,105,717 1,089,919 1,061,954 2.91%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.36% 19.13% 17.95% 24.42% 21.87% 29.67% 13.69% -
ROE 2.32% 3.16% 3.44% 4.40% 6.80% 6.58% 1.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 38.65 22.00 27.62 24.17 39.87 25.84 14.43 17.82%
EPS 3.04 4.17 4.65 5.67 8.29 7.44 1.74 9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.35 1.29 1.22 1.13 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 1,108,313
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.90 18.43 20.75 18.11 29.85 19.07 10.37 21.19%
EPS 2.58 3.49 3.49 4.25 6.21 5.49 1.25 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1153 1.1058 1.0142 0.9666 0.9135 0.834 0.8629 4.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.45 1.43 2.25 1.89 1.56 1.40 1.18 -
P/RPS 3.75 6.50 8.15 7.82 3.91 5.42 8.18 -12.17%
P/EPS 47.79 34.29 48.39 33.33 18.82 18.82 67.82 -5.66%
EY 2.09 2.92 2.07 3.00 5.31 5.31 1.47 6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.67 1.47 1.28 1.24 0.98 2.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.94 1.57 2.25 1.98 1.55 1.57 1.16 -
P/RPS 5.02 7.14 8.15 8.19 3.89 6.08 8.04 -7.54%
P/EPS 63.94 37.65 48.39 34.92 18.70 21.10 66.67 -0.69%
EY 1.56 2.66 2.07 2.86 5.35 4.74 1.50 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 1.67 1.53 1.27 1.39 0.97 7.28%

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