[BOILERM] YoY Quarter Result on 31-Jul-2012 [#1]

Announcement Date
13-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ--%
YoY- 49.83%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Revenue 60,018 74,142 51,530 42,047 0 35,147 0 -
PBT 10,268 13,719 8,521 7,353 0 4,839 0 -
Tax -2,444 -3,642 -2,183 -1,920 0 -1,287 0 -
NP 7,824 10,077 6,338 5,433 0 3,552 0 -
-
NP to SH 7,824 10,077 6,338 5,433 0 3,626 0 -
-
Tax Rate 23.80% 26.55% 25.62% 26.11% - 26.60% - -
Total Cost 52,194 64,065 45,192 36,614 0 31,595 0 -
-
Net Worth 139,320 116,099 85,140 64,500 0 46,440 0 -
Dividend
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Div - - - - - 3,225 - -
Div Payout % - - - - - 88.94% - -
Equity
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Net Worth 139,320 116,099 85,140 64,500 0 46,440 0 -
NOSH 516,000 258,000 258,000 258,000 258,000 258,000 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
NP Margin 13.04% 13.59% 12.30% 12.92% 0.00% 10.11% 0.00% -
ROE 5.62% 8.68% 7.44% 8.42% 0.00% 7.81% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
RPS 11.63 28.74 19.97 16.30 0.00 13.62 0.00 -
EPS 1.52 3.91 2.46 2.11 0.00 1.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.27 0.45 0.33 0.25 0.00 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,000
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
RPS 11.63 14.37 9.99 8.15 0.00 6.81 0.00 -
EPS 1.52 1.95 1.23 1.05 0.00 0.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.27 0.225 0.165 0.125 0.00 0.09 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Date 30/06/15 30/06/14 28/06/13 31/07/12 29/06/12 29/07/11 - -
Price 1.46 2.99 1.39 0.77 0.78 0.65 0.00 -
P/RPS 12.55 10.40 6.96 4.72 0.00 4.77 0.00 -
P/EPS 96.29 76.55 56.58 36.57 0.00 46.25 0.00 -
EY 1.04 1.31 1.77 2.73 0.00 2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 5.41 6.64 4.21 3.08 0.00 3.61 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/07/12 30/06/12 31/07/11 31/07/10 CAGR
Date 19/08/15 19/08/14 20/08/13 13/09/12 - 23/09/11 - -
Price 1.16 3.35 1.75 0.83 0.00 0.595 0.00 -
P/RPS 9.97 11.66 8.76 5.09 0.00 4.37 0.00 -
P/EPS 76.50 85.77 71.24 39.41 0.00 42.34 0.00 -
EY 1.31 1.17 1.40 2.54 0.00 2.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 4.30 7.44 5.30 3.32 0.00 3.31 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