[SUCCESS] YoY Quarter Result on 31-Dec-2011 [#4]

Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -12.31%
YoY- -11.31%
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 89,969 91,564 71,093 76,890 67,144 52,805 42,091 13.49%
PBT -1,721 10,751 9,983 8,193 10,169 8,815 6,274 -
Tax -654 -3,650 -2,498 -1,554 -2,495 -1,989 -648 0.15%
NP -2,375 7,101 7,485 6,639 7,674 6,826 5,626 -
-
NP to SH 208 6,513 6,897 5,897 6,649 6,508 5,429 -41.92%
-
Tax Rate - 33.95% 25.02% 18.97% 24.54% 22.56% 10.33% -
Total Cost 92,344 84,463 63,608 70,251 59,470 45,979 36,465 16.74%
-
Net Worth 238,044 218,642 114,721 167,670 115,726 137,223 110,257 13.67%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 238,044 218,642 114,721 167,670 115,726 137,223 110,257 13.67%
NOSH 115,555 115,683 114,721 114,061 115,726 119,324 119,845 -0.60%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.64% 7.76% 10.53% 8.63% 11.43% 12.93% 13.37% -
ROE 0.09% 2.98% 6.01% 3.52% 5.75% 4.74% 4.92% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.86 79.15 61.97 67.41 58.02 44.25 35.12 14.18%
EPS 0.18 5.63 6.02 5.17 5.74 5.45 4.53 -41.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.89 1.00 1.47 1.00 1.15 0.92 14.37%
Adjusted Per Share Value based on latest NOSH - 114,061
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.56 36.19 28.10 30.39 26.54 20.87 16.64 13.48%
EPS 0.08 2.57 2.73 2.33 2.63 2.57 2.15 -42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 0.8643 0.4535 0.6628 0.4575 0.5424 0.4358 13.68%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.69 1.40 1.01 0.87 1.09 1.13 0.61 -
P/RPS 2.17 1.77 1.63 1.29 1.88 2.55 1.74 3.74%
P/EPS 938.89 24.87 16.80 16.83 18.97 20.72 13.47 102.79%
EY 0.11 4.02 5.95 5.94 5.27 4.83 7.43 -50.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.01 0.59 1.09 0.98 0.66 3.68%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 25/02/13 23/02/12 21/02/11 24/02/10 26/02/09 -
Price 1.82 1.40 1.00 0.95 1.02 1.19 0.64 -
P/RPS 2.34 1.77 1.61 1.41 1.76 2.69 1.82 4.27%
P/EPS 1,011.11 24.87 16.63 18.38 17.75 21.82 14.13 103.68%
EY 0.10 4.02 6.01 5.44 5.63 4.58 7.08 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.74 1.00 0.65 1.02 1.03 0.70 3.88%

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