[ENG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 611.0%
YoY- -13.73%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 432,658 287,431 159,147 500,590 350,188 209,154 107,551 152.30%
PBT 45,106 30,023 17,789 12,623 -2,231 -11,942 -2,062 -
Tax -11,767 -7,508 -3,975 6,520 5,157 5,492 3,105 -
NP 33,339 22,515 13,814 19,143 2,926 -6,450 1,043 900.85%
-
NP to SH 28,313 19,021 11,151 14,796 2,081 -5,744 452 1465.40%
-
Tax Rate 26.09% 25.01% 22.35% -51.65% - - - -
Total Cost 399,319 264,916 145,333 481,447 347,262 215,604 106,508 140.75%
-
Net Worth 203,425 194,965 199,294 193,590 176,272 163,943 166,110 14.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,568 3,566 - 10,755 - - - -
Div Payout % 12.61% 18.75% - 72.69% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 203,425 194,965 199,294 193,590 176,272 163,943 166,110 14.42%
NOSH 118,962 118,881 118,627 119,500 122,411 119,666 112,999 3.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.71% 7.83% 8.68% 3.82% 0.84% -3.08% 0.97% -
ROE 13.92% 9.76% 5.60% 7.64% 1.18% -3.50% 0.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 363.69 241.78 134.16 418.90 286.07 174.78 95.18 143.81%
EPS 23.80 16.00 9.40 12.40 1.70 -4.80 0.40 1412.79%
DPS 3.00 3.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.68 1.62 1.44 1.37 1.47 10.57%
Adjusted Per Share Value based on latest NOSH - 119,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 382.40 254.04 140.66 442.44 309.51 184.86 95.06 152.29%
EPS 25.02 16.81 9.86 13.08 1.84 -5.08 0.40 1463.91%
DPS 3.15 3.15 0.00 9.51 0.00 0.00 0.00 -
NAPS 1.798 1.7232 1.7614 1.711 1.558 1.449 1.4681 14.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.19 1.20 1.30 1.31 1.71 1.85 -
P/RPS 0.33 0.49 0.89 0.31 0.46 0.98 1.94 -69.20%
P/EPS 5.04 7.44 12.77 10.50 77.06 -35.63 462.50 -95.04%
EY 19.83 13.45 7.83 9.52 1.30 -2.81 0.22 1893.91%
DY 2.50 2.52 0.00 6.92 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.71 0.80 0.91 1.25 1.26 -32.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 -
Price 0.91 1.38 1.55 1.41 1.57 1.52 1.77 -
P/RPS 0.25 0.57 1.16 0.34 0.55 0.87 1.86 -73.66%
P/EPS 3.82 8.63 16.49 11.39 92.35 -31.67 442.50 -95.75%
EY 26.15 11.59 6.06 8.78 1.08 -3.16 0.23 2226.75%
DY 3.30 2.17 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.92 0.87 1.09 1.11 1.20 -41.91%

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