[ENG] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.84%
YoY- -44.99%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 101,603 107,551 103,407 102,493 87,157 87,921 92,601 6.39%
PBT -9,880 -2,062 1,890 3,922 6,806 11,281 15,464 -
Tax 2,387 3,105 -42 973 -1,270 -1,856 -1,817 -
NP -7,493 1,043 1,848 4,895 5,536 9,425 13,647 -
-
NP to SH -6,196 452 1,136 4,123 4,523 7,368 10,409 -
-
Tax Rate - - 2.22% -24.81% 18.66% 16.45% 11.75% -
Total Cost 109,096 106,508 101,559 97,598 81,621 78,496 78,954 24.13%
-
Net Worth 163,240 166,110 185,546 174,344 173,778 181,823 192,746 -10.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,573 - 3,570 - 11,752 -
Div Payout % - - 666.67% - 78.95% - 112.91% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,240 166,110 185,546 174,344 173,778 181,823 192,746 -10.51%
NOSH 119,153 112,999 126,222 117,799 119,026 118,838 117,528 0.92%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -7.37% 0.97% 1.79% 4.78% 6.35% 10.72% 14.74% -
ROE -3.80% 0.27% 0.61% 2.36% 2.60% 4.05% 5.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.27 95.18 81.92 87.01 73.22 73.98 78.79 5.42%
EPS -5.20 0.40 0.90 3.50 3.80 6.20 8.80 -
DPS 0.00 0.00 6.00 0.00 3.00 0.00 10.00 -
NAPS 1.37 1.47 1.47 1.48 1.46 1.53 1.64 -11.33%
Adjusted Per Share Value based on latest NOSH - 117,799
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 89.80 95.06 91.40 90.59 77.03 77.71 81.84 6.40%
EPS -5.48 0.40 1.00 3.64 4.00 6.51 9.20 -
DPS 0.00 0.00 6.69 0.00 3.16 0.00 10.39 -
NAPS 1.4428 1.4681 1.6399 1.5409 1.5359 1.607 1.7036 -10.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.85 2.04 1.96 2.18 2.50 2.14 -
P/RPS 2.01 1.94 2.49 2.25 2.98 3.38 2.72 -18.30%
P/EPS -32.88 462.50 226.67 56.00 57.37 40.32 24.16 -
EY -3.04 0.22 0.44 1.79 1.74 2.48 4.14 -
DY 0.00 0.00 2.94 0.00 1.38 0.00 4.67 -
P/NAPS 1.25 1.26 1.39 1.32 1.49 1.63 1.30 -2.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 09/08/07 17/05/07 27/02/07 09/11/06 10/08/06 17/05/06 23/02/06 -
Price 1.52 1.77 2.04 1.98 1.91 2.40 2.61 -
P/RPS 1.78 1.86 2.49 2.28 2.61 3.24 3.31 -33.94%
P/EPS -29.23 442.50 226.67 56.57 50.26 38.71 29.47 -
EY -3.42 0.23 0.44 1.77 1.99 2.58 3.39 -
DY 0.00 0.00 2.94 0.00 1.57 0.00 3.83 -
P/NAPS 1.11 1.20 1.39 1.34 1.31 1.57 1.59 -21.35%

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