[3A] YoY Quarter Result on 2007-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 65,740 45,136 39,430 27,723 22,854 19,313 16,303 26.15% YoY % 45.65% 14.47% 42.23% 21.30% 18.33% 18.46% - Horiz. % 403.24% 276.86% 241.86% 170.05% 140.18% 118.46% 100.00%
PBT 3,328 7,055 3,862 3,403 2,918 1,602 1,781 10.98% YoY % -52.83% 82.68% 13.49% 16.62% 82.15% -10.05% - Horiz. % 186.86% 396.13% 216.84% 191.07% 163.84% 89.95% 100.00%
Tax -672 -1,157 -865 -441 -241 -282 -600 1.91% YoY % 41.92% -33.76% -96.15% -82.99% 14.54% 53.00% - Horiz. % 112.00% 192.83% 144.17% 73.50% 40.17% 47.00% 100.00%
NP 2,656 5,898 2,997 2,962 2,677 1,320 1,181 14.46% YoY % -54.97% 96.80% 1.18% 10.65% 102.80% 11.77% - Horiz. % 224.89% 499.41% 253.77% 250.80% 226.67% 111.77% 100.00%
NP to SH 2,656 5,898 2,997 2,962 2,677 1,320 1,181 14.46% YoY % -54.97% 96.80% 1.18% 10.65% 102.80% 11.77% - Horiz. % 224.89% 499.41% 253.77% 250.80% 226.67% 111.77% 100.00%
Tax Rate 20.19 % 16.40 % 22.40 % 12.96 % 8.26 % 17.60 % 33.69 % -8.18% YoY % 23.11% -26.79% 72.84% 56.90% -53.07% -47.76% - Horiz. % 59.93% 48.68% 66.49% 38.47% 24.52% 52.24% 100.00%
Total Cost 63,084 39,238 36,433 24,761 20,177 17,993 15,122 26.86% YoY % 60.77% 7.70% 47.14% 22.72% 12.14% 18.99% - Horiz. % 417.17% 259.48% 240.93% 163.74% 133.43% 118.99% 100.00%
Net Worth 189,435 90,322 0 63,692 50,705 0 36,667 31.46% YoY % 109.73% 0.00% 0.00% 25.61% 0.00% 0.00% - Horiz. % 516.63% 246.33% 0.00% 173.70% 138.29% 0.00% 100.00%
Dividend 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,687 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 176.47 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 189,435 90,322 0 63,692 50,705 0 36,667 31.46% YoY % 109.73% 0.00% 0.00% 25.61% 0.00% 0.00% - Horiz. % 516.63% 246.33% 0.00% 173.70% 138.29% 0.00% 100.00%
NOSH 390,588 308,795 258,362 183,975 174,967 175,365 140,595 18.56% YoY % 26.49% 19.52% 40.43% 5.15% -0.23% 24.73% - Horiz. % 277.81% 219.63% 183.76% 130.85% 124.45% 124.73% 100.00%
Ratio Analysis 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.04 % 13.07 % 7.60 % 10.68 % 11.71 % 6.83 % 7.24 % -9.26% YoY % -69.09% 71.97% -28.84% -8.80% 71.45% -5.66% - Horiz. % 55.80% 180.52% 104.97% 147.51% 161.74% 94.34% 100.00%
ROE 1.40 % 6.53 % - % 4.65 % 5.28 % - % 3.22 % -12.96% YoY % -78.56% 0.00% 0.00% -11.93% 0.00% 0.00% - Horiz. % 43.48% 202.80% 0.00% 144.41% 163.98% 0.00% 100.00%
Per Share 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.83 14.62 15.26 15.07 13.06 11.01 11.60 6.40% YoY % 15.12% -4.19% 1.26% 15.39% 18.62% -5.09% - Horiz. % 145.09% 126.03% 131.55% 129.91% 112.59% 94.91% 100.00%
EPS 0.68 1.91 0.97 1.61 1.53 0.75 0.84 -3.46% YoY % -64.40% 96.91% -39.75% 5.23% 104.00% -10.71% - Horiz. % 80.95% 227.38% 115.48% 191.67% 182.14% 89.29% 100.00%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.4850 0.2925 0.0000 0.3462 0.2898 0.0000 0.2608 10.89% YoY % 65.81% 0.00% 0.00% 19.46% 0.00% 0.00% - Horiz. % 185.97% 112.15% 0.00% 132.75% 111.12% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.36 9.17 8.01 5.63 4.65 3.93 3.31 26.17% YoY % 45.69% 14.48% 42.27% 21.08% 18.32% 18.73% - Horiz. % 403.63% 277.04% 241.99% 170.09% 140.48% 118.73% 100.00%
EPS 0.54 1.20 0.61 0.60 0.54 0.27 0.24 14.46% YoY % -55.00% 96.72% 1.67% 11.11% 100.00% 12.50% - Horiz. % 225.00% 500.00% 254.17% 250.00% 225.00% 112.50% 100.00%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3850 0.1836 0.0000 0.1295 0.1031 0.0000 0.0745 31.47% YoY % 109.69% 0.00% 0.00% 25.61% 0.00% 0.00% - Horiz. % 516.78% 246.44% 0.00% 173.83% 138.39% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7700 0.8200 0.3600 0.5900 0.2000 0.1800 0.2800 -
P/RPS 10.52 5.61 2.36 3.92 1.53 1.63 2.41 27.83% YoY % 87.52% 137.71% -39.80% 156.21% -6.13% -32.37% - Horiz. % 436.51% 232.78% 97.93% 162.66% 63.49% 67.63% 100.00%
P/EPS 260.29 42.93 31.03 36.65 13.07 23.91 33.33 40.83% YoY % 506.31% 38.35% -15.33% 180.41% -45.34% -28.26% - Horiz. % 780.95% 128.80% 93.10% 109.96% 39.21% 71.74% 100.00%
EY 0.38 2.33 3.22 2.73 7.65 4.18 3.00 -29.12% YoY % -83.69% -27.64% 17.95% -64.31% 83.01% 39.33% - Horiz. % 12.67% 77.67% 107.33% 91.00% 255.00% 139.33% 100.00%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 3.65 2.80 0.00 1.70 0.69 0.00 1.07 22.68% YoY % 30.36% 0.00% 0.00% 146.38% 0.00% 0.00% - Horiz. % 341.12% 261.68% 0.00% 158.88% 64.49% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 -
Price 1.5600 1.4400 0.3400 0.6300 0.2300 0.1600 0.3000 -
P/RPS 9.27 9.85 2.23 4.18 1.76 1.45 2.59 23.67% YoY % -5.89% 341.70% -46.65% 137.50% 21.38% -44.02% - Horiz. % 357.92% 380.31% 86.10% 161.39% 67.95% 55.98% 100.00%
P/EPS 229.41 75.39 29.31 39.13 15.03 21.26 35.71 36.33% YoY % 204.30% 157.22% -25.10% 160.35% -29.30% -40.46% - Horiz. % 642.43% 211.12% 82.08% 109.58% 42.09% 59.54% 100.00%
EY 0.44 1.33 3.41 2.56 6.65 4.70 2.80 -26.53% YoY % -66.92% -61.00% 33.20% -61.50% 41.49% 67.86% - Horiz. % 15.71% 47.50% 121.79% 91.43% 237.50% 167.86% 100.00%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 3.22 4.92 0.00 1.82 0.79 0.00 1.15 18.71% YoY % -34.55% 0.00% 0.00% 130.38% 0.00% 0.00% - Horiz. % 280.00% 427.83% 0.00% 158.26% 68.70% 0.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3A_QUARTERLY_REPORT__30_Sept_2007.xls 
