[SIGN] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -3.93%
YoY--%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 34,050 42,340 41,430 40,600 39,520 25,067 45,610 -17.72%
PBT 7,275 6,495 6,135 6,813 6,551 4,511 8,690 -11.18%
Tax -2,097 -1,488 -1,416 -1,416 -1,313 -1,120 -1,858 8.40%
NP 5,178 5,007 4,719 5,397 5,238 3,391 6,832 -16.88%
-
NP to SH 5,417 4,968 4,520 4,990 5,194 3,404 6,519 -11.62%
-
Tax Rate 28.82% 22.91% 23.08% 20.78% 20.04% 24.83% 21.38% -
Total Cost 28,872 37,333 36,711 35,203 34,282 21,676 38,778 -17.86%
-
Net Worth 83,230 77,725 76,126 73,240 67,122 59,002 8,599 354.80%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,402 - - - 39 - - -
Div Payout % 118.19% - - - 0.77% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 83,230 77,725 76,126 73,240 67,122 59,002 8,599 354.80%
NOSH 80,029 80,129 79,298 80,483 79,907 75,644 13,870 222.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.21% 11.83% 11.39% 13.29% 13.25% 13.53% 14.98% -
ROE 6.51% 6.39% 5.94% 6.81% 7.74% 5.77% 75.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.55 52.84 52.25 50.44 49.46 33.14 328.83 -74.44%
EPS 6.80 6.20 5.70 6.20 6.50 4.50 47.00 -72.47%
DPS 8.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.04 0.97 0.96 0.91 0.84 0.78 0.62 41.22%
Adjusted Per Share Value based on latest NOSH - 80,483
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.28 6.56 6.42 6.29 6.12 3.88 7.07 -17.70%
EPS 0.84 0.77 0.70 0.77 0.80 0.53 1.01 -11.57%
DPS 0.99 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1289 0.1204 0.1179 0.1135 0.104 0.0914 0.0133 355.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 - -
Price 1.18 1.05 1.10 1.16 1.07 1.00 0.00 -
P/RPS 2.77 1.99 2.11 2.30 2.16 3.02 0.00 -
P/EPS 17.43 16.94 19.30 18.71 16.46 22.22 0.00 -
EY 5.74 5.90 5.18 5.34 6.07 4.50 0.00 -
DY 6.78 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.13 1.08 1.15 1.27 1.27 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 18/02/09 17/11/08 25/08/08 20/05/08 28/01/08 -
Price 1.50 1.05 1.05 1.07 1.20 1.17 1.05 -
P/RPS 3.53 1.99 2.01 2.12 2.43 3.53 0.00 -
P/EPS 22.16 16.94 18.42 17.26 18.46 26.00 0.00 -
EY 4.51 5.90 5.43 5.79 5.42 3.85 0.00 -
DY 5.33 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.44 1.08 1.09 1.18 1.43 1.50 0.00 -

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