[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.41%
YoY- 26.66%
Quarter Report
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,540,802 2,021,024 1,317,973 639,904 2,821,735 2,110,827 1,294,922 56.40%
PBT 102,024 84,673 54,786 27,250 94,533 76,848 43,693 75.55%
Tax -15,482 -15,961 -10,970 -6,764 -21,366 -10,746 -6,127 84.99%
NP 86,542 68,712 43,816 20,486 73,167 66,102 37,566 73.98%
-
NP to SH 64,935 52,326 33,572 15,511 54,246 50,648 28,098 74.35%
-
Tax Rate 15.17% 18.85% 20.02% 24.82% 22.60% 13.98% 14.02% -
Total Cost 2,454,260 1,952,312 1,274,157 619,418 2,748,568 2,044,725 1,257,356 55.86%
-
Net Worth 499,755 491,401 469,658 451,042 442,884 416,012 392,673 17.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,091 13,092 6,548 6,553 13,091 6,549 6,544 58.43%
Div Payout % 20.16% 25.02% 19.51% 42.25% 24.13% 12.93% 23.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 499,755 491,401 469,658 451,042 442,884 416,012 392,673 17.35%
NOSH 436,391 436,413 436,566 436,929 436,382 436,620 436,304 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.41% 3.40% 3.32% 3.20% 2.59% 3.13% 2.90% -
ROE 12.99% 10.65% 7.15% 3.44% 12.25% 12.17% 7.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 582.23 463.10 301.89 146.45 646.62 483.45 296.79 56.39%
EPS 14.88 11.99 7.69 3.55 12.43 11.60 6.44 74.33%
DPS 3.00 3.00 1.50 1.50 3.00 1.50 1.50 58.40%
NAPS 1.1452 1.126 1.0758 1.0323 1.0149 0.9528 0.90 17.33%
Adjusted Per Share Value based on latest NOSH - 436,929
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 582.84 463.61 302.33 146.79 647.28 484.21 297.04 56.41%
EPS 14.90 12.00 7.70 3.56 12.44 11.62 6.45 74.30%
DPS 3.00 3.00 1.50 1.50 3.00 1.50 1.50 58.40%
NAPS 1.1464 1.1272 1.0774 1.0347 1.0159 0.9543 0.9008 17.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.56 0.62 0.93 1.09 1.09 0.85 -
P/RPS 0.08 0.12 0.21 0.64 0.17 0.23 0.29 -57.45%
P/EPS 2.96 4.67 8.06 26.20 8.77 9.40 13.20 -62.92%
EY 33.82 21.41 12.40 3.82 11.40 10.64 7.58 169.79%
DY 6.82 5.36 2.42 1.61 2.75 1.38 1.76 145.69%
P/NAPS 0.38 0.50 0.58 0.90 1.07 1.14 0.94 -45.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 -
Price 0.43 0.44 0.60 0.89 0.93 1.05 0.94 -
P/RPS 0.07 0.10 0.20 0.61 0.14 0.22 0.32 -63.52%
P/EPS 2.89 3.67 7.80 25.07 7.48 9.05 14.60 -65.86%
EY 34.60 27.25 12.82 3.99 13.37 11.05 6.85 192.94%
DY 6.98 6.82 2.50 1.69 3.23 1.43 1.60 165.79%
P/NAPS 0.38 0.39 0.56 0.86 0.92 1.10 1.04 -48.73%

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