[DOMINAN] QoQ Quarter Result on 30-Jun-2007 [#1]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 18.97%
YoY- -21.55%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 80,889 84,742 84,315 66,784 64,118 62,417 70,376 9.71%
PBT 4,199 4,641 4,215 3,869 3,970 4,850 4,656 -6.64%
Tax -1,286 -1,382 -992 -728 -1,355 -1,033 -1,277 0.46%
NP 2,913 3,259 3,223 3,141 2,615 3,817 3,379 -9.41%
-
NP to SH 2,854 3,199 3,125 3,073 2,583 3,669 3,284 -8.92%
-
Tax Rate 30.63% 29.78% 23.53% 18.82% 34.13% 21.30% 27.43% -
Total Cost 77,976 81,483 81,092 63,643 61,503 58,600 66,997 10.63%
-
Net Worth 94,063 88,003 88,876 86,068 82,602 79,535 77,669 13.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,863 1,838 1,860 - 1,821 2,413 1,811 1.90%
Div Payout % 65.29% 57.47% 59.52% - 70.53% 65.79% 55.15% -
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 94,063 88,003 88,876 86,068 82,602 79,535 77,669 13.60%
NOSH 124,225 122,567 124,007 122,430 121,456 120,690 120,735 1.91%
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 3.60% 3.85% 3.82% 4.70% 4.08% 6.12% 4.80% -
ROE 3.03% 3.64% 3.52% 3.57% 3.13% 4.61% 4.23% -
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 65.11 69.14 67.99 54.55 52.79 51.72 58.29 7.64%
EPS 2.25 2.61 2.52 2.51 2.06 3.04 2.72 -11.86%
DPS 1.50 1.50 1.50 0.00 1.50 2.00 1.50 0.00%
NAPS 0.7572 0.718 0.7167 0.703 0.6801 0.659 0.6433 11.46%
Adjusted Per Share Value based on latest NOSH - 122,430
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.95 51.28 51.03 40.42 38.80 37.77 42.59 9.71%
EPS 1.73 1.94 1.89 1.86 1.56 2.22 1.99 -8.90%
DPS 1.13 1.11 1.13 0.00 1.10 1.46 1.10 1.80%
NAPS 0.5693 0.5326 0.5379 0.5209 0.4999 0.4813 0.47 13.61%
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 0.60 0.62 0.69 0.71 0.65 0.58 0.43 -
P/RPS 0.92 0.90 1.01 1.30 1.23 1.12 0.74 15.60%
P/EPS 26.12 23.75 27.38 28.29 30.56 19.08 15.81 39.71%
EY 3.83 4.21 3.65 3.54 3.27 5.24 6.33 -28.44%
DY 2.50 2.42 2.17 0.00 2.31 3.45 3.49 -19.92%
P/NAPS 0.79 0.86 0.96 1.01 0.96 0.88 0.67 11.59%
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 29/05/08 27/02/08 29/11/07 27/08/07 30/05/07 27/02/07 23/11/06 -
Price 0.54 0.57 0.61 0.73 0.71 0.72 0.49 -
P/RPS 0.83 0.82 0.90 1.34 1.34 1.39 0.84 -0.79%
P/EPS 23.50 21.84 24.21 29.08 33.39 23.68 18.01 19.38%
EY 4.25 4.58 4.13 3.44 3.00 4.22 5.55 -16.28%
DY 2.78 2.63 2.46 0.00 2.11 2.78 3.06 -6.19%
P/NAPS 0.71 0.79 0.85 1.04 1.04 1.09 0.76 -4.43%

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