[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 74.64%
YoY- -19.99%
Quarter Report
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 756,998 3,035,288 2,204,995 1,434,014 745,599 2,938,322 2,146,718 -50.18%
PBT 141,438 545,332 396,660 244,621 142,745 571,914 437,624 -53.00%
Tax -39,910 -162,806 -105,674 -71,489 -44,380 -104,600 -129,341 -54.43%
NP 101,528 382,526 290,986 173,132 98,365 467,314 308,283 -52.40%
-
NP to SH 100,273 375,687 284,352 167,014 95,636 464,525 306,136 -52.58%
-
Tax Rate 28.22% 29.85% 26.64% 29.22% 31.09% 18.29% 29.56% -
Total Cost 655,470 2,652,762 1,914,009 1,260,882 647,234 2,471,008 1,838,435 -49.81%
-
Net Worth 382,235 422,545 517,945 517,872 556,474 1,176,836 968,401 -46.28%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 93,010 419,216 352,979 234,725 116,471 450,140 313,762 -55.64%
Div Payout % 92.76% 111.59% 124.13% 140.54% 121.79% 96.90% 102.49% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 382,235 422,545 517,945 517,872 556,474 1,176,836 968,401 -46.28%
NOSH 1,274,116 1,280,442 1,294,863 1,294,682 1,294,127 1,225,871 1,210,502 3.48%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.41% 12.60% 13.20% 12.07% 13.19% 15.90% 14.36% -
ROE 26.23% 88.91% 54.90% 32.25% 17.19% 39.47% 31.61% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 59.41 237.05 170.29 110.76 57.61 239.69 177.34 -51.86%
EPS 7.87 29.05 21.96 12.90 7.39 37.89 25.29 -54.17%
DPS 7.30 32.74 27.26 18.13 9.00 36.72 25.92 -57.13%
NAPS 0.30 0.33 0.40 0.40 0.43 0.96 0.80 -48.09%
Adjusted Per Share Value based on latest NOSH - 1,295,426
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 56.03 224.67 163.21 106.14 55.19 217.49 158.90 -50.18%
EPS 7.42 27.81 21.05 12.36 7.08 34.38 22.66 -52.58%
DPS 6.88 31.03 26.13 17.37 8.62 33.32 23.22 -55.65%
NAPS 0.2829 0.3128 0.3834 0.3833 0.4119 0.8711 0.7168 -46.28%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 4.87 4.38 4.52 4.48 4.28 4.75 4.60 -
P/RPS 8.20 1.85 2.65 4.04 7.43 1.98 2.59 116.06%
P/EPS 61.88 14.93 20.58 34.73 57.92 12.54 18.19 126.70%
EY 1.62 6.70 4.86 2.88 1.73 7.98 5.50 -55.82%
DY 1.50 7.47 6.03 4.05 2.10 7.73 5.63 -58.69%
P/NAPS 16.23 13.27 11.30 11.20 9.95 4.95 5.75 100.10%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 10/09/07 28/06/07 07/03/07 08/12/06 06/09/06 19/06/06 10/03/06 -
Price 4.77 5.18 4.42 4.64 4.34 4.60 4.52 -
P/RPS 8.03 2.19 2.60 4.19 7.53 1.92 2.55 115.29%
P/EPS 60.61 17.65 20.13 35.97 58.73 12.14 17.87 126.24%
EY 1.65 5.66 4.97 2.78 1.70 8.24 5.60 -55.82%
DY 1.53 6.32 6.17 3.91 2.07 7.98 5.73 -58.63%
P/NAPS 15.90 15.70 11.05 11.60 10.09 4.79 5.65 99.70%

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