[CVIEW] YoY Cumulative Quarter Result on 30-Nov-2009 [#4]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 3.68%
YoY- 64.67%
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 192,573 96,297 23,258 51,496 24,721 62,198 18,744 47.39%
PBT 52,740 11,763 -8,545 -1,051 -11,060 5,736 -16,255 -
Tax -14,719 -4,055 350 -2,696 453 -355 1,652 -
NP 38,021 7,708 -8,195 -3,747 -10,607 5,381 -14,603 -
-
NP to SH 38,021 7,708 -8,195 -3,747 -10,607 5,381 -14,603 -
-
Tax Rate 27.91% 34.47% - - - 6.19% - -
Total Cost 154,552 88,589 31,453 55,243 35,328 56,817 33,347 29.09%
-
Net Worth 172,004 133,963 125,923 134,892 137,960 149,027 143,951 3.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 172,004 133,963 125,923 134,892 137,960 149,027 143,951 3.00%
NOSH 100,000 99,973 99,939 99,920 99,971 100,018 99,966 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 19.74% 8.00% -35.24% -7.28% -42.91% 8.65% -77.91% -
ROE 22.10% 5.75% -6.51% -2.78% -7.69% 3.61% -10.14% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 192.57 96.32 23.27 51.54 24.73 62.19 18.75 47.38%
EPS 38.02 7.71 -8.20 -3.75 -10.61 5.38 -14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.34 1.26 1.35 1.38 1.49 1.44 3.00%
Adjusted Per Share Value based on latest NOSH - 102,142
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 192.57 96.30 23.26 51.50 24.72 62.20 18.74 47.39%
EPS 38.02 7.71 -8.20 -3.75 -10.61 5.38 -14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.3396 1.2592 1.3489 1.3796 1.4903 1.4395 3.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.05 0.61 0.41 0.61 0.60 0.50 0.90 -
P/RPS 0.55 0.63 1.76 1.18 2.43 0.80 4.80 -30.28%
P/EPS 2.76 7.91 -5.00 -16.27 -5.66 9.29 -6.16 -
EY 36.21 12.64 -20.00 -6.15 -17.68 10.76 -16.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.33 0.45 0.43 0.34 0.62 -0.27%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 18/01/12 26/01/11 27/01/10 19/01/09 25/03/08 22/01/07 -
Price 1.12 0.65 0.50 0.62 0.57 0.48 0.53 -
P/RPS 0.59 0.67 2.15 1.20 2.31 0.77 2.83 -22.97%
P/EPS 2.95 8.43 -6.10 -16.53 -5.37 8.92 -3.63 -
EY 33.95 11.86 -16.40 -6.05 -18.61 11.21 -27.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.40 0.46 0.41 0.32 0.37 9.83%

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