[THHEAVY] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -22.54%
YoY--%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
Revenue 18,924 64,699 59,239 29,379 0 1,741 11,884 9.41%
PBT -11,524 -9,991 9,196 6,783 0 1,414 16,415 -
Tax -41 108 0 -750 0 0 -12,994 -67.17%
NP -11,565 -9,883 9,196 6,033 0 1,414 3,421 -
-
NP to SH -6,091 -6,187 9,196 6,033 0 1,414 3,421 -
-
Tax Rate - - 0.00% 11.06% - 0.00% 79.16% -
Total Cost 30,489 74,582 50,043 23,346 0 327 8,463 28.13%
-
Net Worth 365,460 27,745,823 335,328 167,730 0 170,353 116,750 24.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
Net Worth 365,460 27,745,823 335,328 167,730 0 170,353 116,750 24.69%
NOSH 1,107,454 637,835 928,888 662,967 673,333 673,333 648,616 10.90%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
NP Margin -61.11% -15.28% 15.52% 20.54% 0.00% 81.22% 28.79% -
ROE -1.67% -0.02% 2.74% 3.60% 0.00% 0.83% 2.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
RPS 1.71 10.14 6.38 4.43 0.00 0.26 1.83 -1.30%
EPS -0.55 -0.61 0.99 0.91 0.00 0.21 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 43.50 0.361 0.253 0.00 0.253 0.18 12.43%
Adjusted Per Share Value based on latest NOSH - 662,967
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
RPS 0.85 2.91 2.67 1.32 0.00 0.08 0.54 9.17%
EPS -0.27 -0.28 0.41 0.27 0.00 0.06 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 12.4921 0.151 0.0755 0.00 0.0767 0.0526 24.67%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 29/04/11 30/04/10 -
Price 0.22 0.865 0.74 0.41 0.44 0.65 0.39 -
P/RPS 12.87 8.53 11.60 9.25 0.00 251.39 21.29 -9.27%
P/EPS -40.00 -89.18 74.75 45.05 0.00 309.52 73.94 -
EY -2.50 -1.12 1.34 2.22 0.00 0.32 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.02 2.05 1.62 0.00 2.57 2.17 -20.33%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 CAGR
Date 28/08/15 25/08/14 29/08/13 24/07/12 - 17/06/11 23/06/10 -
Price 0.155 0.86 0.79 0.41 0.00 0.47 0.38 -
P/RPS 9.07 8.48 12.39 9.25 0.00 181.77 20.74 -14.78%
P/EPS -28.18 -88.66 79.80 45.05 0.00 223.81 72.05 -
EY -3.55 -1.13 1.25 2.22 0.00 0.45 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.02 2.19 1.62 0.00 1.86 2.11 -25.20%

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