[ENG] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -38.61%
YoY- -33.45%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 107,551 103,407 102,493 87,157 87,921 92,601 84,615 17.35%
PBT -2,062 1,890 3,922 6,806 11,281 15,464 11,806 -
Tax 3,105 -42 973 -1,270 -1,856 -1,817 -1,150 -
NP 1,043 1,848 4,895 5,536 9,425 13,647 10,656 -78.79%
-
NP to SH 452 1,136 4,123 4,523 7,368 10,409 7,495 -84.64%
-
Tax Rate - 2.22% -24.81% 18.66% 16.45% 11.75% 9.74% -
Total Cost 106,508 101,559 97,598 81,621 78,496 78,954 73,959 27.55%
-
Net Worth 166,110 185,546 174,344 173,778 181,823 192,746 136,173 14.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,573 - 3,570 - 11,752 - -
Div Payout % - 666.67% - 78.95% - 112.91% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 166,110 185,546 174,344 173,778 181,823 192,746 136,173 14.17%
NOSH 112,999 126,222 117,799 119,026 118,838 117,528 117,390 -2.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.97% 1.79% 4.78% 6.35% 10.72% 14.74% 12.59% -
ROE 0.27% 0.61% 2.36% 2.60% 4.05% 5.40% 5.50% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.18 81.92 87.01 73.22 73.98 78.79 72.08 20.38%
EPS 0.40 0.90 3.50 3.80 6.20 8.80 6.40 -84.27%
DPS 0.00 6.00 0.00 3.00 0.00 10.00 0.00 -
NAPS 1.47 1.47 1.48 1.46 1.53 1.64 1.16 17.12%
Adjusted Per Share Value based on latest NOSH - 119,026
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.06 91.40 90.59 77.03 77.71 81.84 74.79 17.35%
EPS 0.40 1.00 3.64 4.00 6.51 9.20 6.62 -84.62%
DPS 0.00 6.69 0.00 3.16 0.00 10.39 0.00 -
NAPS 1.4681 1.6399 1.5409 1.5359 1.607 1.7036 1.2036 14.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.85 2.04 1.96 2.18 2.50 2.14 2.15 -
P/RPS 1.94 2.49 2.25 2.98 3.38 2.72 2.98 -24.90%
P/EPS 462.50 226.67 56.00 57.37 40.32 24.16 33.67 474.47%
EY 0.22 0.44 1.79 1.74 2.48 4.14 2.97 -82.39%
DY 0.00 2.94 0.00 1.38 0.00 4.67 0.00 -
P/NAPS 1.26 1.39 1.32 1.49 1.63 1.30 1.85 -22.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 27/02/07 09/11/06 10/08/06 17/05/06 23/02/06 17/11/05 -
Price 1.77 2.04 1.98 1.91 2.40 2.61 2.09 -
P/RPS 1.86 2.49 2.28 2.61 3.24 3.31 2.90 -25.64%
P/EPS 442.50 226.67 56.57 50.26 38.71 29.47 32.73 468.41%
EY 0.23 0.44 1.77 1.99 2.58 3.39 3.05 -82.17%
DY 0.00 2.94 0.00 1.57 0.00 3.83 0.00 -
P/NAPS 1.20 1.39 1.34 1.31 1.57 1.59 1.80 -23.70%

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