[THHEAVY] YoY TTM Result on 31-Jan-2009 [#1]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -4.02%
YoY- -1463.57%
View:
Show?
TTM Result
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 2,349 8,486 223,341 340,630 640,429 401,622 205,654 -57.93%
PBT 31,465 45,623 -30,212 -326,653 22,387 33,755 18,764 10.52%
Tax 0 1,432 -13,315 32,455 -784 -13,423 -7,526 -
NP 31,465 47,055 -43,527 -294,198 21,603 20,332 11,238 22.06%
-
NP to SH 31,465 47,055 -43,308 -291,082 21,347 21,503 10,484 23.71%
-
Tax Rate 0.00% -3.14% - - 3.50% 39.77% 40.11% -
Total Cost -29,116 -38,569 266,868 634,828 618,826 381,290 194,416 -
-
Net Worth 0 162,411 96,820 195,035 401,983 245,052 221,741 -
Dividend
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 0 162,411 96,820 195,035 401,983 245,052 221,741 -
NOSH 647,058 647,058 645,471 750,135 508,839 237,914 230,980 22.07%
Ratio Analysis
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 1,339.51% 554.50% -19.49% -86.37% 3.37% 5.06% 5.46% -
ROE 0.00% 28.97% -44.73% -149.25% 5.31% 8.77% 4.73% -
Per Share
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.36 1.31 34.60 45.41 125.86 168.81 89.04 -65.59%
EPS 4.86 7.27 -6.71 -38.80 4.20 9.04 4.54 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.251 0.15 0.26 0.79 1.03 0.96 -
Adjusted Per Share Value based on latest NOSH - 750,135
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.11 0.38 10.06 15.34 28.83 18.08 9.26 -57.61%
EPS 1.42 2.12 -1.95 -13.11 0.96 0.97 0.47 23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0731 0.0436 0.0878 0.181 0.1103 0.0998 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.62 0.62 0.41 0.34 1.68 1.13 1.21 -
P/RPS 170.79 47.28 1.18 0.75 1.33 0.67 1.36 154.93%
P/EPS 12.75 8.53 -6.11 -0.88 40.05 12.50 26.66 -13.30%
EY 7.84 11.73 -16.36 -114.13 2.50 8.00 3.75 15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.47 2.73 1.31 2.13 1.10 1.26 -
Price Multiplier on Announcement Date
31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date - - 26/03/10 30/03/09 28/03/08 06/04/07 30/03/06 -
Price 0.00 0.00 0.28 0.28 1.40 1.26 1.07 -
P/RPS 0.00 0.00 0.81 0.62 1.11 0.75 1.20 -
P/EPS 0.00 0.00 -4.17 -0.72 33.37 13.94 23.57 -
EY 0.00 0.00 -23.96 -138.59 3.00 7.17 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.87 1.08 1.77 1.22 1.11 -

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