[HELP] YoY Cumulative Quarter Result on 31-Jan-2010 [#1]

Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -84.35%
YoY- 97.07%
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 28,684 26,850 24,298 23,511 20,855 18,067 13,368 13.55%
PBT 3,408 3,216 4,137 3,762 2,302 1,411 1,886 10.35%
Tax -1,542 -1,531 -1,412 -1,344 -1,075 -584 -627 16.16%
NP 1,866 1,685 2,725 2,418 1,227 827 1,259 6.77%
-
NP to SH 1,866 1,685 2,725 2,418 1,227 819 1,273 6.57%
-
Tax Rate 45.25% 47.61% 34.13% 35.73% 46.70% 41.39% 33.24% -
Total Cost 26,818 25,165 21,573 21,093 19,628 17,240 12,109 14.15%
-
Net Worth 139,232 124,970 117,605 99,406 83,260 75,530 0 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 139,232 124,970 117,605 99,406 83,260 75,530 0 -
NOSH 143,538 140,416 143,421 89,555 87,642 91,000 74,882 11.44%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.51% 6.28% 11.21% 10.28% 5.88% 4.58% 9.42% -
ROE 1.34% 1.35% 2.32% 2.43% 1.47% 1.08% 0.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 19.98 19.12 16.94 26.25 23.80 19.85 17.85 1.89%
EPS 1.30 1.20 1.90 2.70 1.40 0.90 1.70 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.82 1.11 0.95 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,555
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 19.94 18.66 16.89 16.34 14.49 12.56 9.29 13.56%
EPS 1.30 1.17 1.89 1.68 0.85 0.57 0.88 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9677 0.8686 0.8174 0.6909 0.5787 0.525 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 - -
Price 1.89 1.68 2.29 1.19 0.66 0.99 0.00 -
P/RPS 9.46 8.79 13.52 4.53 2.77 4.99 0.00 -
P/EPS 145.38 140.00 120.53 44.07 47.14 110.00 0.00 -
EY 0.69 0.71 0.83 2.27 2.12 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.89 2.79 1.07 0.69 1.19 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 - -
Price 1.90 1.65 2.54 1.27 0.69 1.45 0.00 -
P/RPS 9.51 8.63 14.99 4.84 2.90 7.30 0.00 -
P/EPS 146.15 137.50 133.68 47.04 49.29 161.11 0.00 -
EY 0.68 0.73 0.75 2.13 2.03 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 3.10 1.14 0.73 1.75 0.00 -

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