[HARTA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Revenue 257,581 209,565 0 0 0 0 133,793 8.71%
PBT 76,095 70,238 0 0 0 0 4,197 44.72%
Tax -5,798 -8,878 0 0 0 0 -389 41.15%
NP 70,297 61,360 0 0 0 0 3,808 45.05%
-
NP to SH 70,250 61,334 0 0 0 0 3,808 45.04%
-
Tax Rate 7.62% 12.64% - - - - 9.27% -
Total Cost 187,284 148,205 0 0 0 0 129,985 4.76%
-
Net Worth 162,737 160,875 0 0 0 0 61,629 13.18%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Div 10,921 - - - - - - -
Div Payout % 15.55% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Net Worth 162,737 160,875 0 0 0 0 61,629 13.18%
NOSH 218,439 210,624 35,064 35,064 35,064 35,064 35,064 26.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
NP Margin 27.29% 29.28% 0.00% 0.00% 0.00% 0.00% 2.85% -
ROE 43.17% 38.13% 0.00% 0.00% 0.00% 0.00% 6.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
RPS 117.92 99.50 0.00 0.00 0.00 0.00 381.56 -13.91%
EPS 32.16 29.12 0.00 0.00 0.00 0.00 10.86 14.85%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.745 0.7638 0.00 0.00 0.00 0.00 1.7576 -10.37%
Adjusted Per Share Value based on latest NOSH - 35,101
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
RPS 7.51 6.11 0.00 0.00 0.00 0.00 3.90 8.71%
EPS 2.05 1.79 0.00 0.00 0.00 0.00 0.11 45.23%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0469 0.00 0.00 0.00 0.00 0.018 13.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Date 29/05/08 15/04/08 - - - - 31/07/00 -
Price 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 22.33 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.00 0.00 0.00 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