[MWE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.25%
YoY- 61.31%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 355,524 225,988 102,202 472,453 339,799 217,012 106,036 123.52%
PBT 30,297 20,098 9,301 48,976 37,885 26,509 10,955 96.66%
Tax -6,531 -3,873 -1,952 -6,200 -5,380 -3,287 -727 330.42%
NP 23,766 16,225 7,349 42,776 32,505 23,222 10,228 75.16%
-
NP to SH 22,073 15,076 7,063 41,344 31,499 22,743 10,115 68.00%
-
Tax Rate 21.56% 19.27% 20.99% 12.66% 14.20% 12.40% 6.64% -
Total Cost 331,758 209,763 94,853 429,677 307,294 193,790 95,808 128.36%
-
Net Worth 321,271 321,405 312,624 314,508 305,276 305,089 291,645 6.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 20,813 - - - -
Div Payout % - - - 50.34% - - - -
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 321,271 321,405 312,624 314,508 305,276 305,089 291,645 6.64%
NOSH 231,130 231,226 231,573 231,256 231,270 231,128 231,464 -0.09%
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 6.68% 7.18% 7.19% 9.05% 9.57% 10.70% 9.65% -
ROE 6.87% 4.69% 2.26% 13.15% 10.32% 7.45% 3.47% -
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 153.82 97.73 44.13 204.30 146.93 93.89 45.81 123.73%
EPS 9.55 6.52 3.05 17.88 13.62 9.84 4.37 68.16%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.35 1.36 1.32 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 231,212
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 153.53 97.59 44.14 204.03 146.74 93.72 45.79 123.52%
EPS 9.53 6.51 3.05 17.85 13.60 9.82 4.37 67.92%
DPS 0.00 0.00 0.00 8.99 0.00 0.00 0.00 -
NAPS 1.3874 1.388 1.3501 1.3582 1.3184 1.3175 1.2595 6.64%
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 0.84 0.90 0.91 1.03 0.92 1.10 0.82 -
P/RPS 0.55 0.92 2.06 0.50 0.63 1.17 1.79 -54.36%
P/EPS 8.80 13.80 29.84 5.76 6.75 11.18 18.76 -39.54%
EY 11.37 7.24 3.35 17.36 14.80 8.95 5.33 65.48%
DY 0.00 0.00 0.00 8.74 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.67 0.76 0.70 0.83 0.65 -5.18%
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 13/11/08 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 30/05/07 -
Price 0.70 0.88 0.99 1.01 0.99 0.85 1.01 -
P/RPS 0.46 0.90 2.24 0.49 0.67 0.91 2.20 -64.67%
P/EPS 7.33 13.50 32.46 5.65 7.27 8.64 23.11 -53.39%
EY 13.64 7.41 3.08 17.70 13.76 11.58 4.33 114.44%
DY 0.00 0.00 0.00 8.91 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.73 0.74 0.75 0.64 0.80 -26.83%

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