[ENG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1370.8%
YoY- -148.31%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 159,147 500,590 350,188 209,154 107,551 380,978 277,571 -30.96%
PBT 17,789 12,623 -2,231 -11,942 -2,062 23,899 22,009 -13.21%
Tax -3,975 6,520 5,157 5,492 3,105 -2,195 -2,153 50.44%
NP 13,814 19,143 2,926 -6,450 1,043 21,704 19,856 -21.46%
-
NP to SH 11,151 14,796 2,081 -5,744 452 17,150 16,014 -21.42%
-
Tax Rate 22.35% -51.65% - - - 9.18% 9.78% -
Total Cost 145,333 481,447 347,262 215,604 106,508 359,274 257,715 -31.71%
-
Net Worth 199,294 193,590 176,272 163,943 166,110 175,072 175,560 8.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,755 - - - 10,718 3,558 -
Div Payout % - 72.69% - - - 62.50% 22.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 199,294 193,590 176,272 163,943 166,110 175,072 175,560 8.81%
NOSH 118,627 119,500 122,411 119,666 112,999 119,097 118,622 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.68% 3.82% 0.84% -3.08% 0.97% 5.70% 7.15% -
ROE 5.60% 7.64% 1.18% -3.50% 0.27% 9.80% 9.12% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.16 418.90 286.07 174.78 95.18 319.89 234.00 -30.96%
EPS 9.40 12.40 1.70 -4.80 0.40 14.40 13.50 -21.42%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 3.00 -
NAPS 1.68 1.62 1.44 1.37 1.47 1.47 1.48 8.80%
Adjusted Per Share Value based on latest NOSH - 119,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 140.66 442.44 309.51 184.86 95.06 336.72 245.33 -30.96%
EPS 9.86 13.08 1.84 -5.08 0.40 15.16 14.15 -21.38%
DPS 0.00 9.51 0.00 0.00 0.00 9.47 3.15 -
NAPS 1.7614 1.711 1.558 1.449 1.4681 1.5474 1.5517 8.80%
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 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 1.30 1.31 1.71 1.85 2.04 1.96 -
P/RPS 0.89 0.31 0.46 0.98 1.94 0.64 0.84 3.92%
P/EPS 12.77 10.50 77.06 -35.63 462.50 14.17 14.52 -8.19%
EY 7.83 9.52 1.30 -2.81 0.22 7.06 6.89 8.89%
DY 0.00 6.92 0.00 0.00 0.00 4.41 1.53 -
P/NAPS 0.71 0.80 0.91 1.25 1.26 1.39 1.32 -33.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 -
Price 1.55 1.41 1.57 1.52 1.77 2.04 1.98 -
P/RPS 1.16 0.34 0.55 0.87 1.86 0.64 0.85 23.01%
P/EPS 16.49 11.39 92.35 -31.67 442.50 14.17 14.67 8.10%
EY 6.06 8.78 1.08 -3.16 0.23 7.06 6.82 -7.56%
DY 0.00 6.38 0.00 0.00 0.00 4.41 1.52 -
P/NAPS 0.92 0.87 1.09 1.11 1.20 1.39 1.34 -22.15%

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