[THHEAVY] YoY Cumulative Quarter Result on 30-Apr-2011 [#2]

Announcement Date
17-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ--%
YoY- -87.32%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 115,317 70,087 0 3,098 27,736 177,215 190,356 -9.23%
PBT 15,216 19,572 0 2,514 19,836 -19,336 7,992 13.26%
Tax 0 -5,750 0 0 -5 0 -1,374 -
NP 15,216 13,822 0 2,514 19,831 -19,336 6,618 17.47%
-
NP to SH 15,216 13,822 0 2,514 19,831 -19,115 6,770 16.95%
-
Tax Rate 0.00% 29.38% - 0.00% 0.03% - 17.19% -
Total Cost 100,101 56,265 0 584 7,905 196,551 183,738 -11.08%
-
Net Worth 356,686 167,318 0 167,379 116,652 134,929 410,303 -2.67%
Dividend
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 356,686 167,318 0 167,379 116,652 134,929 410,303 -2.67%
NOSH 988,051 661,339 661,578 661,578 648,071 562,205 512,878 13.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 13.19% 19.72% 0.00% 81.15% 71.50% -10.91% 3.48% -
ROE 4.27% 8.26% 0.00% 1.50% 17.00% -14.17% 1.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 11.67 10.60 0.00 0.47 4.28 31.52 37.12 -20.05%
EPS 1.54 2.09 0.00 0.38 3.06 -3.40 1.32 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.253 0.00 0.253 0.18 0.24 0.80 -14.26%
Adjusted Per Share Value based on latest NOSH - 673,333
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 5.19 3.16 0.00 0.14 1.25 7.98 8.57 -9.24%
EPS 0.69 0.62 0.00 0.11 0.89 -0.86 0.30 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.0753 0.00 0.0754 0.0525 0.0607 0.1847 -2.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/06/13 29/06/12 30/06/11 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.74 0.41 0.44 0.65 0.39 0.62 1.50 -
P/RPS 6.34 3.87 0.00 138.81 9.11 1.97 4.04 9.10%
P/EPS 48.05 19.62 0.00 171.05 12.75 -18.24 113.64 -15.33%
EY 2.08 5.10 0.00 0.58 7.85 -5.48 0.88 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.62 0.00 2.57 2.17 2.58 1.88 1.68%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 29/08/13 24/07/12 - 17/06/11 23/06/10 30/06/09 30/06/08 -
Price 0.79 0.41 0.00 0.47 0.38 0.57 1.52 -
P/RPS 6.77 3.87 0.00 100.37 8.88 1.81 4.10 10.18%
P/EPS 51.30 19.62 0.00 123.68 12.42 -16.76 115.15 -14.47%
EY 1.95 5.10 0.00 0.81 8.05 -5.96 0.87 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.62 0.00 1.86 2.11 2.38 1.90 2.78%

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