[POS] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -67.34%
YoY- -61.37%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 230,926 222,881 231,249 223,168 244,369 210,813 214,656 4.98%
PBT 31,143 -108,550 33,225 21,624 53,183 -125,382 32,888 -3.56%
Tax -8,556 -6,135 -7,356 -5,000 -14,291 -12,143 -7,419 9.96%
NP 22,587 -114,685 25,869 16,624 38,892 -137,525 25,469 -7.68%
-
NP to SH 22,842 -113,196 25,724 12,704 38,892 -137,525 25,469 -6.99%
-
Tax Rate 27.47% - 22.14% 23.12% 26.87% - 22.56% -
Total Cost 208,339 337,566 205,380 206,544 205,477 348,338 189,187 6.63%
-
Net Worth 790,064 762,515 875,401 852,293 858,306 858,860 991,053 -14.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - 53,644 - - -
Div Payout % - - - - 137.93% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 790,064 762,515 875,401 852,293 858,306 858,860 991,053 -14.01%
NOSH 537,458 536,982 537,056 536,033 536,441 536,787 532,824 0.57%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.78% -51.46% 11.19% 7.45% 15.92% -65.24% 11.87% -
ROE 2.89% -14.85% 2.94% 1.49% 4.53% -16.01% 2.57% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 42.97 41.51 43.06 41.63 45.55 39.27 40.29 4.38%
EPS 4.25 -21.08 4.79 2.37 7.25 -25.62 4.78 -7.52%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.47 1.42 1.63 1.59 1.60 1.60 1.86 -14.50%
Adjusted Per Share Value based on latest NOSH - 536,033
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.50 28.47 29.54 28.51 31.22 26.93 27.42 4.99%
EPS 2.92 -14.46 3.29 1.62 4.97 -17.57 3.25 -6.88%
DPS 0.00 0.00 0.00 0.00 6.85 0.00 0.00 -
NAPS 1.0093 0.9741 1.1183 1.0888 1.0965 1.0972 1.2661 -14.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.12 2.02 1.80 2.27 1.88 2.44 3.02 -
P/RPS 4.93 4.87 4.18 5.45 4.13 6.21 7.50 -24.38%
P/EPS 49.88 -9.58 37.58 95.78 25.93 -9.52 63.18 -14.56%
EY 2.00 -10.44 2.66 1.04 3.86 -10.50 1.58 17.00%
DY 0.00 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 1.44 1.42 1.10 1.43 1.18 1.53 1.62 -7.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 18/11/08 21/08/08 27/05/08 22/02/08 23/11/07 -
Price 2.22 2.14 1.87 1.75 2.08 2.12 2.73 -
P/RPS 5.17 5.16 4.34 4.20 4.57 5.40 6.78 -16.52%
P/EPS 52.24 -10.15 39.04 73.84 28.69 -8.27 57.11 -5.76%
EY 1.91 -9.85 2.56 1.35 3.49 -12.08 1.75 6.00%
DY 0.00 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 1.51 1.51 1.15 1.10 1.30 1.32 1.47 1.80%

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