[ENG] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.02%
YoY- -25.67%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 137,734 132,594 125,079 145,227 141,034 102,493 84,615 8.45%
PBT 673 8,800 13,616 15,083 9,711 3,922 11,806 -37.94%
Tax -201 -314 -2,435 -4,259 -335 973 -1,150 -25.21%
NP 472 8,486 11,181 10,824 9,376 4,895 10,656 -40.50%
-
NP to SH 512 8,204 11,037 9,292 7,825 4,123 7,495 -36.05%
-
Tax Rate 29.87% 3.57% 17.88% 28.24% 3.45% -24.81% 9.74% -
Total Cost 137,262 124,108 113,898 134,403 131,658 97,598 73,959 10.85%
-
Net Worth 291,839 260,813 215,992 203,709 173,353 174,344 136,173 13.54%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 291,839 260,813 215,992 203,709 173,353 174,344 136,173 13.54%
NOSH 127,999 122,447 118,677 119,128 120,384 117,799 117,390 1.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.34% 6.40% 8.94% 7.45% 6.65% 4.78% 12.59% -
ROE 0.18% 3.15% 5.11% 4.56% 4.51% 2.36% 5.50% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 107.60 108.29 105.39 121.91 117.15 87.01 72.08 6.90%
EPS 0.40 6.70 9.30 7.80 6.50 3.50 6.40 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.13 1.82 1.71 1.44 1.48 1.16 11.91%
Adjusted Per Share Value based on latest NOSH - 122,447
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 121.73 117.19 110.55 128.36 124.65 90.59 74.79 8.45%
EPS 0.45 7.25 9.75 8.21 6.92 3.64 6.62 -36.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5794 2.3052 1.909 1.8005 1.5322 1.5409 1.2036 13.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.06 1.81 1.31 1.20 1.31 1.96 2.15 -
P/RPS 1.91 1.67 1.24 0.98 1.12 2.25 2.98 -7.14%
P/EPS 515.00 27.01 14.09 15.38 20.15 56.00 33.67 57.52%
EY 0.19 3.70 7.10 6.50 4.96 1.79 2.97 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.72 0.70 0.91 1.32 1.85 -11.31%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 18/11/09 12/11/08 15/11/07 09/11/06 17/11/05 -
Price 1.52 1.79 1.31 0.91 1.57 1.98 2.09 -
P/RPS 1.41 1.65 1.24 0.75 1.34 2.28 2.90 -11.31%
P/EPS 380.00 26.72 14.09 11.67 24.15 56.57 32.73 50.44%
EY 0.26 3.74 7.10 8.57 4.14 1.77 3.05 -33.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.72 0.53 1.09 1.34 1.80 -15.17%

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