[THHEAVY] YoY Quarter Result on 31-Jan-2010 [#1]

Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 143.87%
YoY- 161.63%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 40,708 0 1,357 15,852 90,022 110,257 82,703 -12.81%
PBT 12,789 0 1,100 3,421 -5,772 5,970 8,088 9.27%
Tax -5,000 0 0 0 0 -772 -3,425 7.59%
NP 7,789 0 1,100 3,421 -5,772 5,198 4,663 10.43%
-
NP to SH 7,789 0 1,100 3,421 -5,551 5,699 5,020 8.87%
-
Tax Rate 39.10% - 0.00% 0.00% - 12.93% 42.35% -
Total Cost 32,919 0 257 12,431 95,794 105,059 78,040 -15.38%
-
Net Worth 160,400 0 162,411 96,820 195,035 401,983 245,052 -7.87%
Dividend
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 160,400 0 162,411 96,820 195,035 401,983 245,052 -7.87%
NOSH 660,084 647,058 647,058 645,471 750,135 508,839 237,914 21.83%
Ratio Analysis
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 19.13% 0.00% 81.06% 21.58% -6.41% 4.71% 5.64% -
ROE 4.86% 0.00% 0.68% 3.53% -2.85% 1.42% 2.05% -
Per Share
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 6.17 0.00 0.21 2.46 12.00 21.67 34.76 -28.43%
EPS 1.18 0.00 0.17 0.53 -0.74 1.12 2.11 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.00 0.251 0.15 0.26 0.79 1.03 -24.38%
Adjusted Per Share Value based on latest NOSH - 645,471
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 1.83 0.00 0.06 0.71 4.05 4.96 3.72 -12.82%
EPS 0.35 0.00 0.05 0.15 -0.25 0.26 0.23 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.00 0.0731 0.0436 0.0878 0.181 0.1103 -7.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/03/12 31/03/11 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.32 0.62 0.62 0.41 0.34 1.68 1.13 -
P/RPS 5.19 0.00 295.63 16.69 2.83 7.75 3.25 9.48%
P/EPS 27.12 0.00 364.71 77.36 -45.95 150.00 53.55 -12.33%
EY 3.69 0.00 0.27 1.29 -2.18 0.67 1.87 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 2.47 2.73 1.31 2.13 1.10 3.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/05/12 - 24/03/11 26/03/10 30/03/09 28/03/08 06/04/07 -
Price 0.38 0.00 0.59 0.28 0.28 1.40 1.26 -
P/RPS 6.16 0.00 281.33 11.40 2.33 6.46 3.62 10.83%
P/EPS 32.20 0.00 347.06 52.83 -37.84 125.00 59.72 -11.26%
EY 3.11 0.00 0.29 1.89 -2.64 0.80 1.67 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 2.35 1.87 1.08 1.77 1.22 4.87%

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