[ASIAPAC] YoY Quarter Result on 31-Dec-2011 [#3]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -374.18%
YoY- -255.04%
Quarter Report
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 57,283 80,332 31,764 5,711 6,766 24,913 19,698 19.46%
PBT 6,428 12,755 3,804 1,465 992 2,855 3,738 9.45%
Tax -3,194 -4,653 -3,010 -3,217 138 -1,307 -1,186 17.94%
NP 3,234 8,102 794 -1,752 1,130 1,548 2,552 4.02%
-
NP to SH 3,236 8,102 794 -1,752 1,130 1,550 2,548 4.06%
-
Tax Rate 49.69% 36.48% 79.13% 219.59% -13.91% 45.78% 31.73% -
Total Cost 54,049 72,230 30,970 7,463 5,636 23,365 17,146 21.07%
-
Net Worth 388,319 362,149 327,525 321,199 291,916 280,937 274,400 5.95%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 388,319 362,149 327,525 321,199 291,916 280,937 274,400 5.95%
NOSH 980,606 976,144 992,500 973,333 941,666 968,750 980,000 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.65% 10.09% 2.50% -30.68% 16.70% 6.21% 12.96% -
ROE 0.83% 2.24% 0.24% -0.55% 0.39% 0.55% 0.93% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.84 8.23 3.20 0.59 0.72 2.57 2.01 19.44%
EPS 0.33 0.83 0.08 -0.18 0.12 0.16 0.26 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.371 0.33 0.33 0.31 0.29 0.28 5.94%
Adjusted Per Share Value based on latest NOSH - 973,333
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.45 7.65 3.02 0.54 0.64 2.37 1.88 19.40%
EPS 0.31 0.77 0.08 -0.17 0.11 0.15 0.24 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3697 0.3448 0.3118 0.3058 0.2779 0.2674 0.2612 5.95%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.22 0.18 0.10 0.10 0.10 0.09 0.07 -
P/RPS 3.77 2.19 3.12 17.04 13.92 3.50 3.48 1.34%
P/EPS 66.67 21.69 125.00 -55.56 83.33 56.25 26.92 16.30%
EY 1.50 4.61 0.80 -1.80 1.20 1.78 3.71 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.30 0.30 0.32 0.31 0.25 14.37%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 22/02/10 26/02/09 -
Price 0.235 0.205 0.105 0.12 0.10 0.10 0.06 -
P/RPS 4.02 2.49 3.28 20.45 13.92 3.89 2.99 5.05%
P/EPS 71.21 24.70 131.25 -66.67 83.33 62.50 23.08 20.64%
EY 1.40 4.05 0.76 -1.50 1.20 1.60 4.33 -17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.32 0.36 0.32 0.34 0.21 18.77%

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