[ENG] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 34.67%
YoY- -21.58%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 209,154 107,551 380,978 277,571 175,078 87,921 334,841 -26.99%
PBT -11,942 -2,062 23,899 22,009 18,087 11,281 46,852 -
Tax 5,492 3,105 -2,195 -2,153 -3,126 -1,856 -5,457 -
NP -6,450 1,043 21,704 19,856 14,961 9,425 41,395 -
-
NP to SH -5,744 452 17,150 16,014 11,891 7,368 30,830 -
-
Tax Rate - - 9.18% 9.78% 17.28% 16.45% 11.65% -
Total Cost 215,604 106,508 359,274 257,715 160,117 78,496 293,446 -18.62%
-
Net Worth 163,943 166,110 175,072 175,560 173,608 181,823 174,437 -4.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 10,718 3,558 3,567 - 17,679 -
Div Payout % - - 62.50% 22.22% 30.00% - 57.35% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,943 166,110 175,072 175,560 173,608 181,823 174,437 -4.06%
NOSH 119,666 112,999 119,097 118,622 118,910 118,838 117,863 1.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.08% 0.97% 5.70% 7.15% 8.55% 10.72% 12.36% -
ROE -3.50% 0.27% 9.80% 9.12% 6.85% 4.05% 17.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 174.78 95.18 319.89 234.00 147.24 73.98 284.09 -27.72%
EPS -4.80 0.40 14.40 13.50 10.00 6.20 26.20 -
DPS 0.00 0.00 9.00 3.00 3.00 0.00 15.00 -
NAPS 1.37 1.47 1.47 1.48 1.46 1.53 1.48 -5.03%
Adjusted Per Share Value based on latest NOSH - 117,799
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.86 95.06 336.72 245.33 154.74 77.71 295.95 -26.99%
EPS -5.08 0.40 15.16 14.15 10.51 6.51 27.25 -
DPS 0.00 0.00 9.47 3.15 3.15 0.00 15.63 -
NAPS 1.449 1.4681 1.5474 1.5517 1.5344 1.607 1.5417 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.85 2.04 1.96 2.18 2.50 2.14 -
P/RPS 0.98 1.94 0.64 0.84 1.48 3.38 0.75 19.57%
P/EPS -35.63 462.50 14.17 14.52 21.80 40.32 8.18 -
EY -2.81 0.22 7.06 6.89 4.59 2.48 12.22 -
DY 0.00 0.00 4.41 1.53 1.38 0.00 7.01 -
P/NAPS 1.25 1.26 1.39 1.32 1.49 1.63 1.45 -9.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 17/05/07 27/02/07 09/11/06 10/08/06 17/05/06 23/02/06 -
Price 1.52 1.77 2.04 1.98 1.91 2.40 2.61 -
P/RPS 0.87 1.86 0.64 0.85 1.30 3.24 0.92 -3.66%
P/EPS -31.67 442.50 14.17 14.67 19.10 38.71 9.98 -
EY -3.16 0.23 7.06 6.82 5.24 2.58 10.02 -
DY 0.00 0.00 4.41 1.52 1.57 0.00 5.75 -
P/NAPS 1.11 1.20 1.39 1.34 1.31 1.57 1.76 -26.51%

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