[ENG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.85%
YoY- 1260.55%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 206,700 100,766 554,861 432,658 287,431 159,147 500,590 -44.57%
PBT 12,769 -250 41,672 45,106 30,023 17,789 12,623 0.77%
Tax -996 321 -12,767 -11,767 -7,508 -3,975 6,520 -
NP 11,773 71 28,905 33,339 22,515 13,814 19,143 -27.70%
-
NP to SH 11,366 -84 24,473 28,313 19,021 11,151 14,796 -16.13%
-
Tax Rate 7.80% - 30.64% 26.09% 25.01% 22.35% -51.65% -
Total Cost 194,927 100,695 525,956 399,319 264,916 145,333 481,447 -45.30%
-
Net Worth 210,570 143,639 200,559 203,425 194,965 199,294 193,590 5.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,589 - 7,162 3,568 3,566 - 10,755 -51.92%
Div Payout % 31.58% - 29.27% 12.61% 18.75% - 72.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 210,570 143,639 200,559 203,425 194,965 199,294 193,590 5.77%
NOSH 119,642 83,999 119,380 118,962 118,881 118,627 119,500 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.70% 0.07% 5.21% 7.71% 7.83% 8.68% 3.82% -
ROE 5.40% -0.06% 12.20% 13.92% 9.76% 5.60% 7.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 172.77 119.96 464.78 363.69 241.78 134.16 418.90 -44.62%
EPS 9.50 -0.10 20.50 23.80 16.00 9.40 12.40 -16.28%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 9.00 -51.95%
NAPS 1.76 1.71 1.68 1.71 1.64 1.68 1.62 5.68%
Adjusted Per Share Value based on latest NOSH - 119,128
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 182.69 89.06 490.41 382.40 254.04 140.66 442.44 -44.57%
EPS 10.05 -0.07 21.63 25.02 16.81 9.86 13.08 -16.12%
DPS 3.17 0.00 6.33 3.15 3.15 0.00 9.51 -51.95%
NAPS 1.8611 1.2695 1.7726 1.798 1.7232 1.7614 1.711 5.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.51 0.61 1.20 1.19 1.20 1.30 -
P/RPS 0.57 0.43 0.13 0.33 0.49 0.89 0.31 50.14%
P/EPS 10.42 -510.00 2.98 5.04 7.44 12.77 10.50 -0.50%
EY 9.60 -0.20 33.61 19.83 13.45 7.83 9.52 0.55%
DY 3.03 0.00 9.84 2.50 2.52 0.00 6.92 -42.36%
P/NAPS 0.56 0.30 0.36 0.70 0.73 0.71 0.80 -21.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 -
Price 1.12 0.90 0.56 0.91 1.38 1.55 1.41 -
P/RPS 0.65 0.75 0.12 0.25 0.57 1.16 0.34 54.09%
P/EPS 11.79 -900.00 2.73 3.82 8.63 16.49 11.39 2.32%
EY 8.48 -0.11 36.61 26.15 11.59 6.06 8.78 -2.29%
DY 2.68 0.00 10.71 3.30 2.17 0.00 6.38 -43.94%
P/NAPS 0.64 0.53 0.33 0.53 0.84 0.92 0.87 -18.52%

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