[SIGN] QoQ Quarter Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 9.04%
YoY- 4.29%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 31,457 30,945 41,153 34,050 42,340 41,430 40,600 -15.65%
PBT 4,510 6,575 6,383 7,275 6,495 6,135 6,813 -24.06%
Tax -1,330 -1,553 -1,273 -2,097 -1,488 -1,416 -1,416 -4.09%
NP 3,180 5,022 5,110 5,178 5,007 4,719 5,397 -29.73%
-
NP to SH 3,182 4,903 4,845 5,417 4,968 4,520 4,990 -25.93%
-
Tax Rate 29.49% 23.62% 19.94% 28.82% 22.91% 23.08% 20.78% -
Total Cost 28,277 25,923 36,043 28,872 37,333 36,711 35,203 -13.60%
-
Net Worth 89,096 93,237 87,368 83,230 77,725 76,126 73,240 13.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 6,402 - - - -
Div Payout % - - - 118.19% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 89,096 93,237 87,368 83,230 77,725 76,126 73,240 13.97%
NOSH 79,550 80,377 79,426 80,029 80,129 79,298 80,483 -0.77%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.11% 16.23% 12.42% 15.21% 11.83% 11.39% 13.29% -
ROE 3.57% 5.26% 5.55% 6.51% 6.39% 5.94% 6.81% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.54 38.50 51.81 42.55 52.84 52.25 50.44 -14.99%
EPS 4.00 6.10 6.10 6.80 6.20 5.70 6.20 -25.35%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.12 1.16 1.10 1.04 0.97 0.96 0.91 14.86%
Adjusted Per Share Value based on latest NOSH - 80,029
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.87 4.79 6.38 5.28 6.56 6.42 6.29 -15.69%
EPS 0.49 0.76 0.75 0.84 0.77 0.70 0.77 -26.03%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.138 0.1444 0.1354 0.1289 0.1204 0.1179 0.1135 13.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.57 1.62 1.62 1.18 1.05 1.10 1.16 -
P/RPS 3.97 4.21 3.13 2.77 1.99 2.11 2.30 43.94%
P/EPS 39.25 26.56 26.56 17.43 16.94 19.30 18.71 63.94%
EY 2.55 3.77 3.77 5.74 5.90 5.18 5.34 -38.93%
DY 0.00 0.00 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.47 1.13 1.08 1.15 1.27 6.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 11/02/10 23/11/09 26/08/09 28/05/09 18/02/09 17/11/08 -
Price 1.45 1.59 1.62 1.50 1.05 1.05 1.07 -
P/RPS 3.67 4.13 3.13 3.53 1.99 2.01 2.12 44.22%
P/EPS 36.25 26.07 26.56 22.16 16.94 18.42 17.26 64.07%
EY 2.76 3.84 3.77 4.51 5.90 5.43 5.79 -39.00%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.29 1.37 1.47 1.44 1.08 1.09 1.18 6.12%

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