[ENG] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1470.8%
YoY- -236.99%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 159,147 150,402 141,034 101,603 107,551 103,407 102,493 34.05%
PBT 17,789 14,854 9,711 -9,880 -2,062 1,890 3,922 173.75%
Tax -3,975 1,363 -335 2,387 3,105 -42 973 -
NP 13,814 16,217 9,376 -7,493 1,043 1,848 4,895 99.57%
-
NP to SH 11,151 12,715 7,825 -6,196 452 1,136 4,123 94.00%
-
Tax Rate 22.35% -9.18% 3.45% - - 2.22% -24.81% -
Total Cost 145,333 134,185 131,658 109,096 106,508 101,559 97,598 30.36%
-
Net Worth 199,294 185,698 173,353 163,240 166,110 185,546 174,344 9.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,713 - - - 7,573 - -
Div Payout % - 84.26% - - - 666.67% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 199,294 185,698 173,353 163,240 166,110 185,546 174,344 9.31%
NOSH 118,627 119,037 120,384 119,153 112,999 126,222 117,799 0.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.68% 10.78% 6.65% -7.37% 0.97% 1.79% 4.78% -
ROE 5.60% 6.85% 4.51% -3.80% 0.27% 0.61% 2.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.16 126.35 117.15 85.27 95.18 81.92 87.01 33.43%
EPS 9.40 10.70 6.50 -5.20 0.40 0.90 3.50 93.09%
DPS 0.00 9.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.68 1.56 1.44 1.37 1.47 1.47 1.48 8.80%
Adjusted Per Share Value based on latest NOSH - 119,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 140.66 132.93 124.65 89.80 95.06 91.40 90.59 34.05%
EPS 9.86 11.24 6.92 -5.48 0.40 1.00 3.64 94.20%
DPS 0.00 9.47 0.00 0.00 0.00 6.69 0.00 -
NAPS 1.7614 1.6413 1.5322 1.4428 1.4681 1.6399 1.5409 9.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 1.30 1.31 1.71 1.85 2.04 1.96 -
P/RPS 0.89 1.03 1.12 2.01 1.94 2.49 2.25 -46.08%
P/EPS 12.77 12.17 20.15 -32.88 462.50 226.67 56.00 -62.64%
EY 7.83 8.22 4.96 -3.04 0.22 0.44 1.79 167.22%
DY 0.00 6.92 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.71 0.83 0.91 1.25 1.26 1.39 1.32 -33.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 -
Price 1.55 1.41 1.57 1.52 1.77 2.04 1.98 -
P/RPS 1.16 1.12 1.34 1.78 1.86 2.49 2.28 -36.24%
P/EPS 16.49 13.20 24.15 -29.23 442.50 226.67 56.57 -56.00%
EY 6.06 7.58 4.14 -3.42 0.23 0.44 1.77 126.99%
DY 0.00 6.38 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.92 0.90 1.09 1.11 1.20 1.39 1.34 -22.15%

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