[ENG] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 433.25%
YoY- -13.73%
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 576,877 574,862 636,588 500,590 466,917 418,308 430,204 21.53%
PBT 60,141 60,046 71,156 12,623 -2,974 -23,884 -8,248 -
Tax -15,689 -15,016 -15,900 6,520 6,875 10,984 12,420 -
NP 44,452 45,030 55,256 19,143 3,901 -12,900 4,172 382.12%
-
NP to SH 37,750 38,042 44,604 14,796 2,774 -11,488 1,808 654.06%
-
Tax Rate 26.09% 25.01% 22.35% -51.65% - - - -
Total Cost 532,425 529,832 581,332 481,447 463,016 431,208 426,032 15.97%
-
Net Worth 203,425 194,965 199,294 193,590 176,272 163,943 166,110 14.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,758 7,132 - 10,755 - - - -
Div Payout % 12.61% 18.75% - 72.69% - - - -
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 203,425 194,965 199,294 193,590 176,272 163,943 166,110 14.42%
NOSH 118,962 118,881 118,627 119,500 122,411 119,666 112,999 3.47%
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 7.71% 7.83% 8.68% 3.82% 0.84% -3.08% 0.97% -
ROE 18.56% 19.51% 22.38% 7.64% 1.57% -7.01% 1.09% -
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 484.92 483.56 536.63 418.90 381.43 349.56 380.71 17.45%
EPS 31.73 32.00 37.60 12.40 2.27 -9.60 1.60 628.68%
DPS 4.00 6.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.68 1.62 1.44 1.37 1.47 10.57%
Adjusted Per Share Value based on latest NOSH - 119,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 509.87 508.09 562.64 442.44 412.68 369.72 380.23 21.53%
EPS 33.37 33.62 39.42 13.08 2.45 -10.15 1.60 653.50%
DPS 4.21 6.30 0.00 9.51 0.00 0.00 0.00 -
NAPS 1.798 1.7232 1.7614 1.711 1.558 1.449 1.4681 14.42%
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 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.19 1.20 1.30 1.31 1.71 1.85 -
P/RPS 0.25 0.25 0.22 0.31 0.34 0.49 0.49 -36.07%
P/EPS 3.78 3.72 3.19 10.50 57.79 -17.81 115.63 -89.71%
EY 26.44 26.89 31.33 9.52 1.73 -5.61 0.86 875.28%
DY 3.33 5.04 0.00 6.92 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.71 0.80 0.91 1.25 1.26 -32.34%
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 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 -
Price 0.91 1.38 1.55 1.41 1.57 1.52 1.77 -
P/RPS 0.19 0.29 0.29 0.34 0.41 0.43 0.46 -44.44%
P/EPS 2.87 4.31 4.12 11.39 69.26 -15.83 110.63 -91.17%
EY 34.87 23.19 24.26 8.78 1.44 -6.32 0.90 1037.40%
DY 4.40 4.35 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.92 0.87 1.09 1.11 1.20 -41.91%

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