[BOILERM] YoY Quarter Result on 30-Apr-2011 [#4]

Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 33.38%
YoY--%
View:
Show?
Quarter Result
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Revenue 34,553 43,116 0 31,892 0 -
PBT 7,610 7,371 0 4,515 0 -
Tax -852 711 0 -1,220 0 -
NP 6,758 8,082 0 3,295 0 -
-
NP to SH 6,758 8,082 0 3,784 0 -
-
Tax Rate 11.20% -9.65% - 27.02% - -
Total Cost 27,795 35,034 0 28,597 0 -
-
Net Worth 79,980 59,340 59,340 43,860 0 -
Dividend
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Div 5,160 3,870 - - - -
Div Payout % 76.35% 47.88% - - - -
Equity
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Net Worth 79,980 59,340 59,340 43,860 0 -
NOSH 258,000 258,000 258,000 258,000 0 -
Ratio Analysis
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
NP Margin 19.56% 18.74% 0.00% 10.33% 0.00% -
ROE 8.45% 13.62% 0.00% 8.63% 0.00% -
Per Share
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 13.39 16.71 0.00 12.36 0.00 -
EPS 2.62 3.13 0.00 1.47 0.00 -
DPS 2.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.23 0.23 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
RPS 6.70 8.36 0.00 6.18 0.00 -
EPS 1.31 1.57 0.00 0.73 0.00 -
DPS 1.00 0.75 0.00 0.00 0.00 -
NAPS 0.155 0.115 0.115 0.085 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 29/03/13 30/04/12 30/03/12 - - -
Price 0.995 0.765 0.795 0.00 0.00 -
P/RPS 7.43 4.58 0.00 0.00 0.00 -
P/EPS 37.99 24.42 0.00 0.00 0.00 -
EY 2.63 4.09 0.00 0.00 0.00 -
DY 2.01 1.96 0.00 0.00 0.00 -
P/NAPS 3.21 3.33 3.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 30/04/12 31/03/12 30/04/11 30/04/10 CAGR
Date 29/05/13 28/06/12 - 24/06/11 - -
Price 1.40 0.77 0.00 0.695 0.00 -
P/RPS 10.45 4.61 0.00 5.62 0.00 -
P/EPS 53.45 24.58 0.00 47.39 0.00 -
EY 1.87 4.07 0.00 2.11 0.00 -
DY 1.43 1.95 0.00 0.00 0.00 -
P/NAPS 4.52 3.35 0.00 4.09 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