[TURBO] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 120.81%
YoY--%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,514 14,585 12,432 12,709 0 -
PBT 2,218 3,110 3,439 4,108 0 -
Tax -271 -416 -411 -670 0 -
NP 1,947 2,694 3,028 3,438 0 -
-
NP to SH 1,994 2,641 2,939 3,438 0 -
-
Tax Rate 12.22% 13.38% 11.95% 16.31% - -
Total Cost 4,567 11,891 9,404 9,271 0 -
-
Net Worth 69,119 65,880 63,750 21,314 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,119 65,880 63,750 21,314 0 -
NOSH 108,000 108,000 108,051 39,471 0 -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 29.89% 18.47% 24.36% 27.05% 0.00% -
ROE 2.88% 4.01% 4.61% 16.13% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.03 13.50 11.51 32.20 0.00 -
EPS 1.85 2.44 2.72 8.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.59 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,471
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.03 13.50 11.51 11.77 0.00 -
EPS 1.85 2.44 2.72 3.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.5903 0.1974 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.715 0.66 0.57 0.60 0.00 -
P/RPS 11.85 4.89 4.95 1.86 0.00 -
P/EPS 38.73 26.99 20.96 6.89 0.00 -
EY 2.58 3.71 4.77 14.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 0.97 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/13 13/08/12 08/08/11 10/08/10 - -
Price 0.76 0.74 0.54 0.58 0.00 -
P/RPS 12.60 5.48 4.69 1.80 0.00 -
P/EPS 41.16 30.26 19.85 6.66 0.00 -
EY 2.43 3.30 5.04 15.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 0.92 1.07 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