[D&O] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -17.92%
YoY- 77.35%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 417,123 435,605 281,003 185,389 153,640 258,428 125,632 22.12%
PBT 16,497 4,709 5,357 -6,805 -53,366 -30,887 9,760 9.13%
Tax -1,144 -1,129 -333 -1,197 -1,001 4,133 -535 13.49%
NP 15,353 3,580 5,024 -8,002 -54,367 -26,754 9,225 8.85%
-
NP to SH 8,297 1,268 1,678 -7,232 -31,931 -20,942 7,305 2.14%
-
Tax Rate 6.93% 23.98% 6.22% - - - 5.48% -
Total Cost 401,770 432,025 275,979 193,391 208,007 285,182 116,407 22.92%
-
Net Worth 150,406 136,542 127,407 129,809 132,691 161,121 180,685 -3.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 2,571 -
Div Payout % - - - - - - 35.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 150,406 136,542 127,407 129,809 132,691 161,121 180,685 -3.00%
NOSH 987,567 1,011,428 1,003,999 987,142 982,903 975,314 724,772 5.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.68% 0.82% 1.79% -4.32% -35.39% -10.35% 7.34% -
ROE 5.52% 0.93% 1.32% -5.57% -24.06% -13.00% 4.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.24 43.07 27.99 18.78 15.63 26.50 17.33 16.00%
EPS 0.84 0.13 0.17 -0.73 -3.25 -2.15 1.01 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.1523 0.135 0.1269 0.1315 0.135 0.1652 0.2493 -7.88%
Adjusted Per Share Value based on latest NOSH - 987,142
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.65 35.14 22.67 14.96 12.40 20.85 10.14 22.11%
EPS 0.67 0.10 0.14 -0.58 -2.58 -1.69 0.59 2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.1213 0.1102 0.1028 0.1047 0.1071 0.13 0.1458 -3.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.335 0.315 0.365 0.14 0.17 0.29 0.23 -
P/RPS 0.79 0.73 1.30 0.75 1.09 1.09 1.33 -8.31%
P/EPS 39.87 251.26 218.39 -19.11 -5.23 -13.51 22.82 9.74%
EY 2.51 0.40 0.46 -5.23 -19.11 -7.40 4.38 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 2.20 2.33 2.88 1.06 1.26 1.76 0.92 15.63%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 19/11/09 -
Price 0.38 0.27 0.31 0.16 0.17 0.26 0.35 -
P/RPS 0.90 0.63 1.11 0.85 1.09 0.98 2.02 -12.60%
P/EPS 45.23 215.37 185.48 -21.84 -5.23 -12.11 34.73 4.49%
EY 2.21 0.46 0.54 -4.58 -19.11 -8.26 2.88 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 2.50 2.00 2.44 1.22 1.26 1.57 1.40 10.14%

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