[QUALITY] QoQ Quarter Result on 31-Oct-2008 [#3]

Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -44.62%
YoY- -56.48%
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 24,155 22,649 21,079 28,811 32,153 24,467 27,777 -8.90%
PBT 333 -1,005 -6,654 1,305 1,974 -426 -712 -
Tax -243 -67 1,369 -492 -456 -224 -319 -16.60%
NP 90 -1,072 -5,285 813 1,518 -650 -1,031 -
-
NP to SH 86 -1,115 -5,285 829 1,497 -662 -768 -
-
Tax Rate 72.97% - - 37.70% 23.10% - - -
Total Cost 24,065 23,721 26,364 27,998 30,635 25,117 28,808 -11.31%
-
Net Worth 139,319 141,117 142,368 147,248 148,858 145,175 146,093 -3.11%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 139,319 141,117 142,368 147,248 148,858 145,175 146,093 -3.11%
NOSH 57,333 58,072 57,873 57,972 58,837 58,070 57,744 -0.47%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.37% -4.73% -25.07% 2.82% 4.72% -2.66% -3.71% -
ROE 0.06% -0.79% -3.71% 0.56% 1.01% -0.46% -0.53% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 42.13 39.00 36.42 49.70 54.65 42.13 48.10 -8.46%
EPS 0.15 -1.92 -9.12 1.43 2.58 -1.14 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.43 2.46 2.54 2.53 2.50 2.53 -2.65%
Adjusted Per Share Value based on latest NOSH - 57,972
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 41.67 39.08 36.37 49.71 55.47 42.21 47.92 -8.90%
EPS 0.15 -1.92 -9.12 1.43 2.58 -1.14 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4036 2.4347 2.4562 2.5404 2.5682 2.5047 2.5205 -3.11%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.01 1.25 1.20 1.15 1.38 1.39 1.31 -
P/RPS 2.40 3.21 3.29 2.31 2.53 3.30 2.72 -8.01%
P/EPS 673.33 -65.10 -13.14 80.42 54.24 -121.93 -98.50 -
EY 0.15 -1.54 -7.61 1.24 1.84 -0.82 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.49 0.45 0.55 0.56 0.52 -13.28%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 30/03/09 30/12/08 29/09/08 30/06/08 31/03/08 -
Price 1.20 1.33 1.15 1.09 1.30 1.19 1.30 -
P/RPS 2.85 3.41 3.16 2.19 2.38 2.82 2.70 3.67%
P/EPS 800.00 -69.27 -12.59 76.22 51.09 -104.39 -97.74 -
EY 0.13 -1.44 -7.94 1.31 1.96 -0.96 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.47 0.43 0.51 0.48 0.51 -2.63%

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