[MASTER] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 281.74%
YoY- -67.09%
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 35,792 37,632 32,484 30,124 33,500 28,971 24,822 6.28%
PBT 1,831 2,806 2,569 761 3,084 3,113 1,321 5.58%
Tax -594 -844 -529 -46 -540 -742 -397 6.94%
NP 1,237 1,962 2,040 715 2,544 2,371 924 4.98%
-
NP to SH 1,245 1,992 2,147 836 2,540 2,377 929 4.99%
-
Tax Rate 32.44% 30.08% 20.59% 6.04% 17.51% 23.84% 30.05% -
Total Cost 34,555 35,670 30,444 29,409 30,956 26,600 23,898 6.33%
-
Net Worth 68,275 55,574 51,604 49,123 49,512 44,165 37,259 10.61%
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 68,275 55,574 51,604 49,123 49,512 44,165 37,259 10.61%
NOSH 54,620 49,620 49,620 49,620 49,512 49,624 49,679 1.59%
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 3.46% 5.21% 6.28% 2.37% 7.59% 8.18% 3.72% -
ROE 1.82% 3.58% 4.16% 1.70% 5.13% 5.38% 2.49% -
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 65.53 75.84 65.47 60.71 67.66 58.38 49.96 4.62%
EPS 2.28 4.01 4.11 1.43 5.13 4.79 1.87 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.12 1.04 0.99 1.00 0.89 0.75 8.88%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.53 68.90 59.47 55.15 61.33 53.04 45.44 6.28%
EPS 2.28 3.65 3.93 1.53 4.65 4.35 1.70 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.0175 0.9448 0.8994 0.9065 0.8086 0.6822 10.61%
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 0.72 0.82 0.57 0.50 0.365 0.41 0.38 -
P/RPS 1.10 1.08 0.87 0.82 0.54 0.70 0.76 6.35%
P/EPS 31.59 20.43 13.17 29.68 7.12 8.56 20.32 7.62%
EY 3.17 4.90 7.59 3.37 14.05 11.68 4.92 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.55 0.51 0.37 0.46 0.51 2.16%
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 24/08/15 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 -
Price 0.63 0.815 0.48 0.50 0.37 0.42 0.49 -
P/RPS 0.96 1.07 0.73 0.82 0.55 0.72 0.98 -0.34%
P/EPS 27.64 20.30 11.09 29.68 7.21 8.77 26.20 0.89%
EY 3.62 4.93 9.01 3.37 13.86 11.40 3.82 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.46 0.51 0.37 0.47 0.65 -4.27%

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