[ENG] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -72.45%
YoY- -89.09%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 141,034 101,603 107,551 103,407 102,493 87,157 87,921 36.99%
PBT 9,711 -9,880 -2,062 1,890 3,922 6,806 11,281 -9.49%
Tax -335 2,387 3,105 -42 973 -1,270 -1,856 -68.02%
NP 9,376 -7,493 1,043 1,848 4,895 5,536 9,425 -0.34%
-
NP to SH 7,825 -6,196 452 1,136 4,123 4,523 7,368 4.08%
-
Tax Rate 3.45% - - 2.22% -24.81% 18.66% 16.45% -
Total Cost 131,658 109,096 106,508 101,559 97,598 81,621 78,496 41.12%
-
Net Worth 173,353 163,240 166,110 185,546 174,344 173,778 181,823 -3.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 7,573 - 3,570 - -
Div Payout % - - - 666.67% - 78.95% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 173,353 163,240 166,110 185,546 174,344 173,778 181,823 -3.12%
NOSH 120,384 119,153 112,999 126,222 117,799 119,026 118,838 0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.65% -7.37% 0.97% 1.79% 4.78% 6.35% 10.72% -
ROE 4.51% -3.80% 0.27% 0.61% 2.36% 2.60% 4.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.15 85.27 95.18 81.92 87.01 73.22 73.98 35.82%
EPS 6.50 -5.20 0.40 0.90 3.50 3.80 6.20 3.19%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 1.44 1.37 1.47 1.47 1.48 1.46 1.53 -3.95%
Adjusted Per Share Value based on latest NOSH - 126,222
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 124.65 89.80 95.06 91.40 90.59 77.03 77.71 36.98%
EPS 6.92 -5.48 0.40 1.00 3.64 4.00 6.51 4.15%
DPS 0.00 0.00 0.00 6.69 0.00 3.16 0.00 -
NAPS 1.5322 1.4428 1.4681 1.6399 1.5409 1.5359 1.607 -3.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.31 1.71 1.85 2.04 1.96 2.18 2.50 -
P/RPS 1.12 2.01 1.94 2.49 2.25 2.98 3.38 -52.08%
P/EPS 20.15 -32.88 462.50 226.67 56.00 57.37 40.32 -36.99%
EY 4.96 -3.04 0.22 0.44 1.79 1.74 2.48 58.67%
DY 0.00 0.00 0.00 2.94 0.00 1.38 0.00 -
P/NAPS 0.91 1.25 1.26 1.39 1.32 1.49 1.63 -32.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 10/08/06 17/05/06 -
Price 1.57 1.52 1.77 2.04 1.98 1.91 2.40 -
P/RPS 1.34 1.78 1.86 2.49 2.28 2.61 3.24 -44.45%
P/EPS 24.15 -29.23 442.50 226.67 56.57 50.26 38.71 -26.96%
EY 4.14 -3.42 0.23 0.44 1.77 1.99 2.58 37.02%
DY 0.00 0.00 0.00 2.94 0.00 1.57 0.00 -
P/NAPS 1.09 1.11 1.20 1.39 1.34 1.31 1.57 -21.57%

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