[HELP] QoQ Quarter Result on 31-Jul-2009 [#3]

Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- -45.23%
YoY- 79.52%
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 30,976 23,511 26,203 21,594 27,927 20,855 26,163 11.95%
PBT 10,110 3,762 7,360 4,265 7,901 2,302 5,430 51.51%
Tax -3,137 -1,344 -1,386 -1,346 -2,571 -1,075 -439 272.33%
NP 6,973 2,418 5,974 2,919 5,330 1,227 4,991 25.05%
-
NP to SH 6,973 2,418 5,974 2,919 5,330 1,227 4,991 25.05%
-
Tax Rate 31.03% 35.73% 18.83% 31.56% 32.54% 46.70% 8.08% -
Total Cost 24,003 21,093 20,229 18,675 22,597 19,628 21,172 8.75%
-
Net Worth 105,036 99,406 97,188 90,223 89,721 83,260 82,886 17.15%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - 2,674 - - - 2,673 -
Div Payout % - - 44.78% - - - 53.57% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 105,036 99,406 97,188 90,223 89,721 83,260 82,886 17.15%
NOSH 88,265 89,555 89,164 88,454 88,833 87,642 89,125 -0.64%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 22.51% 10.28% 22.80% 13.52% 19.09% 5.88% 19.08% -
ROE 6.64% 2.43% 6.15% 3.24% 5.94% 1.47% 6.02% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.09 26.25 29.39 24.41 31.44 23.80 29.36 12.65%
EPS 7.90 2.70 6.70 3.30 6.00 1.40 5.60 25.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.19 1.11 1.09 1.02 1.01 0.95 0.93 17.91%
Adjusted Per Share Value based on latest NOSH - 88,454
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 21.53 16.34 18.21 15.01 19.41 14.49 18.18 11.96%
EPS 4.85 1.68 4.15 2.03 3.70 0.85 3.47 25.08%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 1.86 -
NAPS 0.73 0.6909 0.6755 0.6271 0.6236 0.5787 0.5761 17.14%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.59 1.19 0.98 0.95 0.82 0.66 0.76 -
P/RPS 4.53 4.53 3.33 3.89 2.61 2.77 2.59 45.31%
P/EPS 20.13 44.07 14.63 28.79 13.67 47.14 13.57 30.16%
EY 4.97 2.27 6.84 3.47 7.32 2.12 7.37 -23.15%
DY 0.00 0.00 3.06 0.00 0.00 0.00 3.95 -
P/NAPS 1.34 1.07 0.90 0.93 0.81 0.69 0.82 38.86%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 18/06/10 24/03/10 28/12/09 25/09/09 26/06/09 23/03/09 22/12/08 -
Price 1.74 1.27 1.09 0.90 0.85 0.69 0.62 -
P/RPS 4.96 4.84 3.71 3.69 2.70 2.90 2.11 77.07%
P/EPS 22.03 47.04 16.27 27.27 14.17 49.29 11.07 58.41%
EY 4.54 2.13 6.15 3.67 7.06 2.03 9.03 -36.85%
DY 0.00 0.00 2.75 0.00 0.00 0.00 4.84 -
P/NAPS 1.46 1.14 1.00 0.88 0.84 0.73 0.67 68.32%

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