[MULPHA] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 619.69%
YoY- 136.54%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 533,182 623,376 777,569 677,023 807,931 1,044,702 866,559 -7.76%
PBT -519,095 -58,261 275,772 18,030 -153,379 108,194 84,521 -
Tax -17,849 119,873 -34,056 51,023 29,119 -6,305 -6,622 17.95%
NP -536,944 61,612 241,716 69,053 -124,260 101,889 77,899 -
-
NP to SH -538,530 64,782 242,580 50,561 -138,361 102,902 75,613 -
-
Tax Rate - - 12.35% -282.99% - 5.83% 7.83% -
Total Cost 1,070,126 561,764 535,853 607,970 932,191 942,813 788,660 5.21%
-
Net Worth 2,357,499 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,357,499 3,055,965 2,673,357 1,498,167 2,005,500 2,140,905 2,178,524 1.32%
NOSH 2,049,999 2,315,125 2,105,005 1,291,524 1,179,705 1,182,820 1,177,580 9.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -100.71% 9.88% 31.09% 10.20% -15.38% 9.75% 8.99% -
ROE -22.84% 2.12% 9.07% 3.37% -6.90% 4.81% 3.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.01 26.93 36.94 52.42 68.49 88.32 73.59 -15.90%
EPS -26.27 2.80 11.52 3.91 -11.73 8.70 6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.32 1.27 1.16 1.70 1.81 1.85 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,291,524
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 166.82 195.04 243.28 211.82 252.78 326.86 271.12 -7.76%
EPS -168.49 20.27 75.90 15.82 -43.29 32.20 23.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.376 9.5613 8.3642 4.6874 6.2747 6.6983 6.816 1.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.40 0.42 0.53 0.47 0.28 0.91 1.87 -
P/RPS 1.54 1.56 1.43 0.90 0.41 1.03 2.54 -7.99%
P/EPS -1.52 15.01 4.60 12.01 -2.39 10.46 29.12 -
EY -65.67 6.66 21.74 8.33 -41.89 9.56 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.42 0.41 0.16 0.50 1.01 -16.17%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 20/05/11 20/05/10 22/05/09 21/05/08 24/05/07 -
Price 0.465 0.41 0.51 0.43 0.50 1.15 1.86 -
P/RPS 1.79 1.52 1.38 0.82 0.73 1.30 2.53 -5.59%
P/EPS -1.77 14.65 4.43 10.98 -4.26 13.22 28.97 -
EY -56.49 6.82 22.60 9.10 -23.46 7.56 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.40 0.37 0.29 0.64 1.01 -14.29%

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