[ENG] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.48%
YoY- -73.59%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 102,931 120,299 153,528 100,766 159,147 107,551 87,921 2.65%
PBT 17,913 5,588 20,067 -250 17,789 -2,062 11,281 8.00%
Tax -920 -692 -1,719 321 -3,975 3,105 -1,856 -11.02%
NP 16,993 4,896 18,348 71 13,814 1,043 9,425 10.31%
-
NP to SH 16,818 4,798 18,165 -84 11,151 452 7,368 14.73%
-
Tax Rate 5.14% 12.38% 8.57% - 22.35% - 16.45% -
Total Cost 85,938 115,403 135,180 100,695 145,333 106,508 78,496 1.51%
-
Net Worth 238,864 261,491 252,158 143,639 199,294 166,110 181,823 4.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 238,864 261,491 252,158 143,639 199,294 166,110 181,823 4.64%
NOSH 121,869 119,950 119,506 83,999 118,627 112,999 118,838 0.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.51% 4.07% 11.95% 0.07% 8.68% 0.97% 10.72% -
ROE 7.04% 1.83% 7.20% -0.06% 5.60% 0.27% 4.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.46 100.29 128.47 119.96 134.16 95.18 73.98 2.23%
EPS 13.80 4.00 15.20 -0.10 9.40 0.40 6.20 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.18 2.11 1.71 1.68 1.47 1.53 4.21%
Adjusted Per Share Value based on latest NOSH - 119,950
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 90.97 106.32 135.69 89.06 140.66 95.06 77.71 2.65%
EPS 14.86 4.24 16.05 -0.07 9.86 0.40 6.51 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1112 2.3112 2.2287 1.2695 1.7614 1.4681 1.607 4.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.85 1.78 2.68 0.51 1.20 1.85 2.50 -
P/RPS 2.19 1.77 2.09 0.43 0.89 1.94 3.38 -6.97%
P/EPS 13.41 44.50 17.63 -510.00 12.77 462.50 40.32 -16.74%
EY 7.46 2.25 5.67 -0.20 7.83 0.22 2.48 20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 1.27 0.30 0.71 1.26 1.63 -8.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 25/05/10 27/05/09 21/05/08 17/05/07 17/05/06 -
Price 1.91 1.84 2.25 0.90 1.55 1.77 2.40 -
P/RPS 2.26 1.83 1.75 0.75 1.16 1.86 3.24 -5.82%
P/EPS 13.84 46.00 14.80 -900.00 16.49 442.50 38.71 -15.74%
EY 7.23 2.17 6.76 -0.11 6.06 0.23 2.58 18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 1.07 0.53 0.92 1.20 1.57 -7.70%

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