[SIGN] YoY TTM Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -40.09%
YoY- -55.43%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 178,743 120,849 96,765 116,118 138,363 158,422 64,583 18.48%
PBT 25,488 8,789 9,187 11,051 20,471 26,718 11,045 14.94%
Tax -5,918 -3,736 -3,622 -4,181 -5,272 -6,392 -2,420 16.06%
NP 19,570 5,053 5,565 6,870 15,199 20,326 8,625 14.62%
-
NP to SH 19,226 4,580 5,334 6,698 15,028 19,920 8,594 14.35%
-
Tax Rate 23.22% 42.51% 39.43% 37.83% 25.75% 23.92% 21.91% -
Total Cost 159,173 115,796 91,200 109,248 123,164 138,096 55,958 19.02%
-
Net Worth 118,581 97,753 93,684 94,107 80,739 83,230 67,122 9.94%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 1,778 2,444 - 64 39 -
Div Payout % - - 33.35% 36.49% - 0.32% 0.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 118,581 97,753 93,684 94,107 80,739 83,230 67,122 9.94%
NOSH 118,581 113,666 118,588 122,217 80,739 80,029 79,907 6.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.95% 4.18% 5.75% 5.92% 10.98% 12.83% 13.35% -
ROE 16.21% 4.69% 5.69% 7.12% 18.61% 23.93% 12.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 150.73 106.32 81.60 95.01 171.37 197.95 80.82 10.94%
EPS 16.21 4.03 4.50 5.48 18.61 24.89 10.75 7.08%
DPS 0.00 0.00 1.50 2.00 0.00 0.08 0.05 -
NAPS 1.00 0.86 0.79 0.77 1.00 1.04 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 122,217
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.69 18.72 14.99 17.99 21.44 24.54 10.01 18.47%
EPS 2.98 0.71 0.83 1.04 2.33 3.09 1.33 14.38%
DPS 0.00 0.00 0.28 0.38 0.00 0.01 0.01 -
NAPS 0.1837 0.1514 0.1451 0.1458 0.1251 0.1289 0.104 9.94%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.50 0.735 0.68 0.79 1.61 1.18 1.07 -
P/RPS 1.00 0.69 0.83 0.83 0.94 0.60 1.32 -4.51%
P/EPS 9.25 18.24 15.12 14.42 8.65 4.74 9.95 -1.20%
EY 10.81 5.48 6.61 6.94 11.56 21.09 10.05 1.22%
DY 0.00 0.00 2.21 2.53 0.00 0.07 0.05 -
P/NAPS 1.50 0.85 0.86 1.03 1.61 1.13 1.27 2.81%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 30/08/12 26/08/11 26/08/10 26/08/09 - -
Price 1.77 0.745 0.66 0.68 0.94 1.50 0.00 -
P/RPS 1.17 0.70 0.81 0.72 0.55 0.76 0.00 -
P/EPS 10.92 18.49 14.67 12.41 5.05 6.03 0.00 -
EY 9.16 5.41 6.82 8.06 19.80 16.59 0.00 -
DY 0.00 0.00 2.27 2.94 0.00 0.05 0.00 -
P/NAPS 1.77 0.87 0.84 0.88 0.94 1.44 0.00 -

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