[D&O] YoY Quarter Result on 30-Sep-2013 [#3]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 398.68%
YoY- 136.32%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 103,085 122,195 105,952 100,496 51,182 46,457 35,655 19.33%
PBT 6,921 6,189 680 2,738 -3,189 -1,525 -44,750 -
Tax -2,683 -493 -208 -458 -646 -342 4,649 -
NP 4,238 5,696 472 2,280 -3,835 -1,867 -40,101 -
-
NP to SH 2,520 3,654 708 1,506 -4,146 -3,047 -31,015 -
-
Tax Rate 38.77% 7.97% 30.59% 16.73% - - - -
Total Cost 98,847 116,499 105,480 98,216 55,017 48,324 75,756 4.52%
-
Net Worth 185,316 150,406 136,542 127,407 129,809 132,691 161,121 2.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 185,316 150,406 136,542 127,407 129,809 132,691 161,121 2.35%
NOSH 969,230 987,567 1,011,428 1,003,999 987,142 982,903 975,314 -0.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.11% 4.66% 0.45% 2.27% -7.49% -4.02% -112.47% -
ROE 1.36% 2.43% 0.52% 1.18% -3.19% -2.30% -19.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.64 12.37 10.48 10.01 5.18 4.73 3.66 19.44%
EPS 0.26 0.37 0.07 0.15 -0.42 -0.31 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1523 0.135 0.1269 0.1315 0.135 0.1652 2.46%
Adjusted Per Share Value based on latest NOSH - 1,003,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.32 9.86 8.55 8.11 4.13 3.75 2.88 19.32%
EPS 0.20 0.29 0.06 0.12 -0.33 -0.25 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1213 0.1102 0.1028 0.1047 0.1071 0.13 2.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.335 0.315 0.365 0.14 0.17 0.29 -
P/RPS 3.10 2.71 3.01 3.65 2.70 3.60 7.93 -14.47%
P/EPS 126.92 90.54 450.00 243.33 -33.33 -54.84 -9.12 -
EY 0.79 1.10 0.22 0.41 -3.00 -1.82 -10.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.20 2.33 2.88 1.06 1.26 1.76 -0.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 -
Price 0.305 0.38 0.27 0.31 0.16 0.17 0.26 -
P/RPS 2.87 3.07 2.58 3.10 3.09 3.60 7.11 -14.02%
P/EPS 117.31 102.70 385.71 206.67 -38.10 -54.84 -8.18 -
EY 0.85 0.97 0.26 0.48 -2.63 -1.82 -12.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.50 2.00 2.44 1.22 1.26 1.57 0.31%

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