[SIGN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,193 70,677 45,610 0 0 0 0 -
PBT 19,754 13,201 8,690 0 0 0 0 -
Tax -4,291 -2,978 -1,858 0 0 0 0 -
NP 15,463 10,223 6,832 0 0 0 0 -
-
NP to SH 15,119 9,923 6,519 0 0 0 0 -
-
Tax Rate 21.72% 22.56% 21.38% - - - - -
Total Cost 94,730 60,454 38,778 0 0 0 0 -
-
Net Worth 38,368 26,781 8,599 0 0 0 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22 - - - - - - -
Div Payout % 0.15% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,368 26,781 8,599 0 0 0 0 -
NOSH 45,676 34,335 13,870 0 0 0 0 -
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.03% 14.46% 14.98% 0.00% 0.00% 0.00% 0.00% -
ROE 39.40% 37.05% 75.81% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 241.25 205.84 328.83 0.00 0.00 0.00 0.00 -
EPS 33.10 28.90 47.00 0.00 0.00 0.00 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.62 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.07 10.95 7.07 0.00 0.00 0.00 0.00 -
EPS 2.34 1.54 1.01 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0415 0.0133 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 - - - - - -
Price 1.07 1.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.23 3.46 0.00 0.00 0.00 0.00 0.00 -
EY 30.93 28.90 0.00 0.00 0.00 0.00 0.00 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 20/05/08 28/01/08 - - - - -
Price 1.20 1.17 1.05 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.57 0.32 0.00 0.00 0.00 0.00 -
P/EPS 3.63 4.05 2.23 0.00 0.00 0.00 0.00 -
EY 27.58 24.70 44.76 0.00 0.00 0.00 0.00 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.69 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