[SIGN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,400 110,193 94,236 91,220 0 0 0 -
PBT 27,252 19,754 17,601 17,380 0 0 0 -
Tax -5,664 -4,291 -3,970 -3,716 0 0 0 -
NP 21,588 15,463 13,630 13,664 0 0 0 -
-
NP to SH 19,960 15,119 13,230 13,038 0 0 0 -
-
Tax Rate 20.78% 21.72% 22.56% 21.38% - - - -
Total Cost 140,812 94,730 80,605 77,556 0 0 0 -
-
Net Worth 73,240 38,368 26,781 8,599 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 22 - - - - - -
Div Payout % - 0.15% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,240 38,368 26,781 8,599 0 0 0 -
NOSH 80,483 45,676 34,335 13,870 0 0 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.29% 14.03% 14.46% 14.98% 0.00% 0.00% 0.00% -
ROE 27.25% 39.40% 49.40% 151.61% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 201.78 241.25 274.46 657.67 0.00 0.00 0.00 -
EPS 24.80 33.10 38.53 94.00 0.00 0.00 0.00 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.78 0.62 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 13,870
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.16 17.07 14.60 14.13 0.00 0.00 0.00 -
EPS 3.09 2.34 2.05 2.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.0594 0.0415 0.0133 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 - - - - -
Price 1.16 1.07 1.00 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.44 0.36 0.00 0.00 0.00 0.00 -
P/EPS 4.68 3.23 2.60 0.00 0.00 0.00 0.00 -
EY 21.38 30.93 38.53 0.00 0.00 0.00 0.00 -
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 20/05/08 28/01/08 - - - -
Price 1.07 1.20 1.17 1.05 0.00 0.00 0.00 -
P/RPS 0.53 0.50 0.43 0.16 0.00 0.00 0.00 -
P/EPS 4.31 3.63 3.04 1.12 0.00 0.00 0.00 -
EY 23.18 27.58 32.93 89.52 0.00 0.00 0.00 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.43 1.50 1.69 0.00 0.00 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