[QUALITY] YoY Quarter Result on 30-Apr-2010 [#1]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 98.55%
YoY- 96.41%
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 36,347 76,682 55,112 35,861 22,649 24,467 27,941 4.47%
PBT -1,643 4,960 926 125 -1,005 -426 -64 71.67%
Tax 5,256 -1,347 -526 -24 -67 -224 -14 -
NP 3,613 3,613 400 101 -1,072 -650 -78 -
-
NP to SH -1,801 3,638 289 -40 -1,115 -662 -78 68.66%
-
Tax Rate - 27.16% 56.80% 19.20% - - - -
Total Cost 32,734 73,069 54,712 35,760 23,721 25,117 28,019 2.62%
-
Net Worth 148,828 153,019 152,014 139,999 141,117 145,175 151,200 -0.26%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 148,828 153,019 152,014 139,999 141,117 145,175 151,200 -0.26%
NOSH 57,962 57,962 57,800 57,142 58,072 58,070 60,000 -0.57%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 9.94% 4.71% 0.73% 0.28% -4.73% -2.66% -0.28% -
ROE -1.21% 2.38% 0.19% -0.03% -0.79% -0.46% -0.05% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 62.76 132.30 95.35 62.76 39.00 42.13 46.57 5.09%
EPS -3.11 6.28 0.50 -0.07 -1.92 -1.14 -0.13 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.64 2.63 2.45 2.43 2.50 2.52 0.32%
Adjusted Per Share Value based on latest NOSH - 57,142
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 62.76 132.30 95.08 61.87 39.08 42.21 48.21 4.48%
EPS -3.11 6.28 0.50 -0.07 -1.92 -1.14 -0.13 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.64 2.6226 2.4154 2.4347 2.5047 2.6086 -0.24%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.28 1.24 1.25 0.97 1.25 1.39 1.38 -
P/RPS 2.04 0.94 1.31 1.55 3.21 3.30 2.96 -6.01%
P/EPS -41.16 19.76 250.00 -1,385.71 -65.10 -121.93 -1,061.54 -41.79%
EY -2.43 5.06 0.40 -0.07 -1.54 -0.82 -0.09 73.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.48 0.40 0.51 0.56 0.55 -1.57%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 29/06/10 29/06/09 30/06/08 10/07/07 -
Price 1.59 1.23 1.25 0.80 1.33 1.19 1.40 -
P/RPS 2.53 0.93 1.31 1.27 3.41 2.82 3.01 -2.85%
P/EPS -51.13 19.60 250.00 -1,142.86 -69.27 -104.39 -1,076.92 -39.79%
EY -1.96 5.10 0.40 -0.09 -1.44 -0.96 -0.09 67.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.48 0.33 0.55 0.48 0.56 1.70%

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