[SIGN] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -126.43%
YoY- 47.09%
Quarter Report
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 42,231 55,523 66,913 36,691 17,851 24,922 34,808 3.27%
PBT 40,585 2,041 12,548 735 -1,564 -2,007 3,003 54.27%
Tax -6,118 -972 -2,783 -1,723 -628 -760 -1,116 32.75%
NP 34,467 1,069 9,765 -988 -2,192 -2,767 1,887 62.21%
-
NP to SH 32,241 1,351 10,164 -1,045 -1,975 -2,384 2,098 57.61%
-
Tax Rate 15.07% 47.62% 22.18% 234.42% - - 37.16% -
Total Cost 7,764 54,454 57,148 37,679 20,043 27,689 32,921 -21.38%
-
Net Worth 163,377 120,781 118,581 97,753 93,684 94,107 80,739 12.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,805 7,246 - - 1,778 2,444 - -
Div Payout % 14.90% 536.41% - - 0.00% 0.00% - -
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 163,377 120,781 118,581 97,753 93,684 94,107 80,739 12.45%
NOSH 240,261 120,781 118,581 113,666 118,588 122,217 80,739 19.91%
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 81.62% 1.93% 14.59% -2.69% -12.28% -11.10% 5.42% -
ROE 19.73% 1.12% 8.57% -1.07% -2.11% -2.53% 2.60% -
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 17.58 45.97 56.43 32.28 15.05 20.39 43.11 -13.87%
EPS 27.00 0.60 8.50 -1.00 -1.60 -2.00 1.70 58.47%
DPS 2.00 6.00 0.00 0.00 1.50 2.00 0.00 -
NAPS 0.68 1.00 1.00 0.86 0.79 0.77 1.00 -6.21%
Adjusted Per Share Value based on latest NOSH - 113,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.54 8.60 10.37 5.68 2.77 3.86 5.39 3.27%
EPS 4.99 0.21 1.57 -0.16 -0.31 -0.37 0.33 57.18%
DPS 0.74 1.12 0.00 0.00 0.28 0.38 0.00 -
NAPS 0.2531 0.1871 0.1837 0.1514 0.1451 0.1458 0.1251 12.44%
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 0.98 2.61 1.50 0.735 0.68 0.79 1.61 -
P/RPS 5.58 5.68 2.66 2.28 4.52 3.87 3.73 6.93%
P/EPS 7.30 233.34 17.50 -79.95 -40.83 -40.50 61.96 -29.96%
EY 13.69 0.43 5.71 -1.25 -2.45 -2.47 1.61 42.81%
DY 2.04 2.30 0.00 0.00 2.21 2.53 0.00 -
P/NAPS 1.44 2.61 1.50 0.85 0.86 1.03 1.61 -1.84%
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 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.955 2.36 1.77 0.745 0.66 0.68 0.94 -
P/RPS 5.43 5.13 3.14 2.31 4.38 3.33 2.18 16.41%
P/EPS 7.12 210.99 20.65 -81.04 -39.63 -34.86 36.17 -23.71%
EY 14.05 0.47 4.84 -1.23 -2.52 -2.87 2.76 31.12%
DY 2.09 2.54 0.00 0.00 2.27 2.94 0.00 -
P/NAPS 1.40 2.36 1.77 0.87 0.84 0.88 0.94 6.85%

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