[QUALITY] YoY Quarter Result on 31-Jul-2013 [#2]

Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 8.83%
YoY- -199.27%
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 26,048 33,066 42,671 41,357 79,953 44,603 36,257 -5.35%
PBT -1,419 -6,287 -475 -1,438 2,263 2,216 2,228 -
Tax -12 -42 -24 -186 -581 -346 -366 -43.39%
NP -1,431 -6,329 -499 -1,624 1,682 1,870 1,862 -
-
NP to SH -1,350 -6,414 -490 -1,642 1,654 1,798 1,771 -
-
Tax Rate - - - - 25.67% 15.61% 16.43% -
Total Cost 27,479 39,395 43,170 42,981 78,271 42,733 34,395 -3.66%
-
Net Worth 134,471 124,038 137,369 147,223 154,758 154,280 143,532 -1.07%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 134,471 124,038 137,369 147,223 154,758 154,280 143,532 -1.07%
NOSH 57,962 57,962 57,962 57,962 57,962 58,000 57,875 0.02%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -5.49% -19.14% -1.17% -3.93% 2.10% 4.19% 5.14% -
ROE -1.00% -5.17% -0.36% -1.12% 1.07% 1.17% 1.23% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 44.94 57.05 73.62 71.35 137.94 76.90 62.65 -5.38%
EPS -2.33 -11.07 -0.85 -2.83 2.85 3.10 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.14 2.37 2.54 2.67 2.66 2.48 -1.10%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 44.94 57.05 73.62 71.35 137.94 76.95 62.55 -5.35%
EPS -2.33 -11.07 -0.85 -2.83 2.85 3.10 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.14 2.37 2.54 2.67 2.6617 2.4763 -1.07%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.37 1.52 1.50 1.35 1.21 1.40 1.10 -
P/RPS 3.05 2.66 2.04 1.89 0.88 1.82 1.76 9.58%
P/EPS -58.82 -13.74 -177.43 -47.65 42.40 45.16 35.95 -
EY -1.70 -7.28 -0.56 -2.10 2.36 2.21 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.63 0.53 0.45 0.53 0.44 5.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 29/09/14 25/09/13 27/09/12 29/09/11 29/09/10 -
Price 1.35 1.50 1.42 1.53 1.20 1.24 1.35 -
P/RPS 3.00 2.63 1.93 2.14 0.87 1.61 2.15 5.70%
P/EPS -57.96 -13.56 -167.97 -54.01 42.05 40.00 44.12 -
EY -1.73 -7.38 -0.60 -1.85 2.38 2.50 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.60 0.60 0.45 0.47 0.54 1.19%

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