[HELP] QoQ Cumulative Quarter Result on 31-Jul-2007 [#3]

Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 26.44%
YoY--%
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 42,108 18,067 61,701 44,141 31,991 13,368 53,506 -14.77%
PBT 8,018 1,411 13,398 9,207 7,267 1,886 11,975 -23.48%
Tax -2,837 -584 -3,742 -3,000 -2,363 -627 -3,944 -19.73%
NP 5,181 827 9,656 6,207 4,904 1,259 8,031 -25.35%
-
NP to SH 5,186 819 9,668 6,232 4,929 1,273 8,056 -25.46%
-
Tax Rate 35.38% 41.39% 27.93% 32.58% 32.52% 33.24% 32.94% -
Total Cost 36,927 17,240 52,045 37,934 27,087 12,109 45,475 -12.97%
-
Net Worth 78,684 75,530 66,064 61,464 58,467 0 0 -
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - 2,416 - - - - -
Div Payout % - - 25.00% - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 78,684 75,530 66,064 61,464 58,467 0 0 -
NOSH 89,413 91,000 80,566 77,802 74,009 74,882 0 -
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 12.30% 4.58% 15.65% 14.06% 15.33% 9.42% 15.01% -
ROE 6.59% 1.08% 14.63% 10.14% 8.43% 0.00% 0.00% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 47.09 19.85 76.58 56.73 43.23 17.85 0.00 -
EPS 5.80 0.90 12.00 8.01 6.66 1.70 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.82 0.79 0.79 0.00 0.72 14.32%
Adjusted Per Share Value based on latest NOSH - 85,163
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 29.27 12.56 42.88 30.68 22.23 9.29 37.19 -14.76%
EPS 3.60 0.57 6.72 4.33 3.43 0.88 5.60 -25.53%
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.525 0.4592 0.4272 0.4064 0.00 0.72 -16.76%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 - - - -
Price 0.93 0.99 1.59 0.98 0.00 0.00 0.00 -
P/RPS 1.97 4.99 2.08 1.73 0.00 0.00 0.00 -
P/EPS 16.03 110.00 13.25 12.23 0.00 0.00 0.00 -
EY 6.24 0.91 7.55 8.17 0.00 0.00 0.00 -
DY 0.00 0.00 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 1.94 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 25/03/08 21/12/07 26/09/07 26/06/07 - - -
Price 0.90 1.45 1.39 1.46 0.89 0.00 0.00 -
P/RPS 1.91 7.30 1.82 2.57 2.06 0.00 0.00 -
P/EPS 15.52 161.11 11.58 18.23 13.36 0.00 0.00 -
EY 6.44 0.62 8.63 5.49 7.48 0.00 0.00 -
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.75 1.70 1.85 1.13 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