[MASTER] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 244.23%
YoY- 24.59%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,104 18,049 19,047 17,433 14,842 17,440 15,237 5.57%
PBT 835 1,012 1,307 1,840 670 1,672 1,364 -7.84%
Tax -352 -307 -467 -267 532 -136 -319 1.65%
NP 483 705 840 1,573 1,202 1,536 1,045 -12.05%
-
NP to SH 625 718 844 1,611 1,293 1,509 1,046 -8.21%
-
Tax Rate 42.16% 30.34% 35.73% 14.51% -79.40% 8.13% 23.39% -
Total Cost 20,621 17,344 18,207 15,860 13,640 15,904 14,192 6.41%
-
Net Worth 69,913 68,275 55,574 51,604 49,123 48,993 44,120 7.96%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 819 - - - - - -
Div Payout % - 114.11% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 69,913 68,275 55,574 51,604 49,123 48,993 44,120 7.96%
NOSH 54,620 54,620 49,620 49,620 49,620 48,993 49,573 1.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.29% 3.91% 4.41% 9.02% 8.10% 8.81% 6.86% -
ROE 0.89% 1.05% 1.52% 3.12% 2.63% 3.08% 2.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.64 33.04 38.39 35.13 29.91 35.60 30.74 3.88%
EPS 1.14 1.31 1.70 3.17 2.40 3.08 2.11 -9.74%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.12 1.04 0.99 1.00 0.89 6.23%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.64 33.04 34.87 31.92 27.17 31.93 27.90 5.57%
EPS 1.14 1.31 1.55 2.95 2.37 2.76 1.92 -8.31%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.0175 0.9448 0.8994 0.897 0.8078 7.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.60 0.72 0.82 0.57 0.50 0.365 0.41 -
P/RPS 1.55 2.18 2.14 1.62 1.67 1.03 1.33 2.58%
P/EPS 52.44 54.77 48.21 17.56 19.19 11.85 19.43 17.97%
EY 1.91 1.83 2.07 5.70 5.21 8.44 5.15 -15.22%
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.73 0.55 0.51 0.37 0.46 0.35%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 24/08/15 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 -
Price 0.595 0.63 0.815 0.48 0.50 0.37 0.42 -
P/RPS 1.54 1.91 2.12 1.37 1.67 1.04 1.37 1.96%
P/EPS 52.00 47.93 47.92 14.78 19.19 12.01 19.91 17.33%
EY 1.92 2.09 2.09 6.76 5.21 8.32 5.02 -14.78%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.73 0.46 0.51 0.37 0.47 -0.35%

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