[SIGN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 52.22%
YoY--%
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 82,030 40,600 110,193 70,677 45,610 0 0 -
PBT 12,948 6,813 19,754 13,201 8,690 0 0 -
Tax -2,832 -1,416 -4,291 -2,978 -1,858 0 0 -
NP 10,116 5,397 15,463 10,223 6,832 0 0 -
-
NP to SH 9,510 4,990 15,119 9,923 6,519 0 0 -
-
Tax Rate 21.87% 20.78% 21.72% 22.56% 21.38% - - -
Total Cost 71,914 35,203 94,730 60,454 38,778 0 0 -
-
Net Worth 76,719 73,240 38,368 26,781 8,599 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 22 - - - - -
Div Payout % - - 0.15% - - - - -
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 76,719 73,240 38,368 26,781 8,599 0 0 -
NOSH 79,915 80,483 45,676 34,335 13,870 0 0 -
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 12.33% 13.29% 14.03% 14.46% 14.98% 0.00% 0.00% -
ROE 12.40% 6.81% 39.40% 37.05% 75.81% 0.00% 0.00% -
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 102.65 50.44 241.25 205.84 328.83 0.00 0.00 -
EPS 11.90 6.20 33.10 28.90 47.00 0.00 0.00 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.84 0.78 0.62 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.71 6.29 17.07 10.95 7.07 0.00 0.00 -
EPS 1.47 0.77 2.34 1.54 1.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1135 0.0594 0.0415 0.0133 0.00 0.00 -
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 - - - -
Price 1.10 1.16 1.07 1.00 0.00 0.00 0.00 -
P/RPS 1.07 2.30 0.44 0.49 0.00 0.00 0.00 -
P/EPS 9.24 18.71 3.23 3.46 0.00 0.00 0.00 -
EY 10.82 5.34 30.93 28.90 0.00 0.00 0.00 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.27 1.28 0.00 0.00 0.00 -
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 18/02/09 17/11/08 25/08/08 20/05/08 28/01/08 - - -
Price 1.05 1.07 1.20 1.17 1.05 0.00 0.00 -
P/RPS 1.02 2.12 0.50 0.57 0.32 0.00 0.00 -
P/EPS 8.82 17.26 3.63 4.05 2.23 0.00 0.00 -
EY 11.33 5.79 27.58 24.70 44.76 0.00 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.43 1.50 1.69 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