[CVIEW] YoY TTM Result on 28-Feb-2010 [#1]

Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 11.56%
YoY- 70.17%
Quarter Report
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 218,050 119,972 29,472 54,583 23,631 52,745 31,922 37.70%
PBT 66,714 19,488 -5,961 -667 -11,194 2,020 -9,832 -
Tax -17,453 -6,635 259 -2,647 83 1,098 -6 277.36%
NP 49,261 12,853 -5,702 -3,314 -11,111 3,118 -9,838 -
-
NP to SH 49,261 12,853 -5,702 -3,314 -11,111 3,118 -9,838 -
-
Tax Rate 26.16% 34.05% - - - -54.36% - -
Total Cost 168,789 107,119 35,174 57,897 34,742 49,627 41,760 26.18%
-
Net Worth 185,000 139,905 100,192 133,153 135,686 147,088 144,479 4.20%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 10,000 - - - - - - -
Div Payout % 20.30% - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 185,000 139,905 100,192 133,153 135,686 147,088 144,479 4.20%
NOSH 100,000 99,932 100,192 100,115 99,769 100,060 100,333 -0.05%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 22.59% 10.71% -19.35% -6.07% -47.02% 5.91% -30.82% -
ROE 26.63% 9.19% -5.69% -2.49% -8.19% 2.12% -6.81% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 218.05 120.05 29.42 54.52 23.69 52.71 31.82 37.77%
EPS 49.26 12.86 -5.69 -3.31 -11.14 3.12 -9.81 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.40 1.00 1.33 1.36 1.47 1.44 4.26%
Adjusted Per Share Value based on latest NOSH - 100,115
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 218.05 119.97 29.47 54.58 23.63 52.75 31.92 37.70%
EPS 49.26 12.85 -5.70 -3.31 -11.11 3.12 -9.84 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.3991 1.0019 1.3315 1.3569 1.4709 1.4448 4.20%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.22 0.66 0.50 0.60 0.58 0.68 0.70 -
P/RPS 0.56 0.55 1.70 1.10 2.45 1.29 2.20 -20.37%
P/EPS 2.48 5.13 -8.79 -18.13 -5.21 21.82 -7.14 -
EY 40.38 19.49 -11.38 -5.52 -19.20 4.58 -14.01 -
DY 8.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.50 0.45 0.43 0.46 0.49 5.08%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 25/04/12 28/04/11 28/04/10 27/04/09 23/04/08 25/04/07 -
Price 1.40 0.90 0.51 0.31 0.67 0.85 0.63 -
P/RPS 0.64 0.75 1.73 0.57 2.83 1.61 1.98 -17.14%
P/EPS 2.84 7.00 -8.96 -9.37 -6.02 27.28 -6.43 -
EY 35.19 14.29 -11.16 -10.68 -16.62 3.67 -15.56 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.51 0.23 0.49 0.58 0.44 9.52%

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