[ENG] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 62.49%
YoY- 1019.28%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 145,227 128,284 159,147 150,402 141,034 101,603 107,551 22.10%
PBT 15,083 12,234 17,789 14,854 9,711 -9,880 -2,062 -
Tax -4,259 -3,533 -3,975 1,363 -335 2,387 3,105 -
NP 10,824 8,701 13,814 16,217 9,376 -7,493 1,043 373.75%
-
NP to SH 9,292 7,870 11,151 12,715 7,825 -6,196 452 646.31%
-
Tax Rate 28.24% 28.88% 22.35% -9.18% 3.45% - - -
Total Cost 134,403 119,583 145,333 134,185 131,658 109,096 106,508 16.72%
-
Net Worth 203,709 195,557 199,294 185,698 173,353 163,240 166,110 14.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,577 - 10,713 - - - -
Div Payout % - 45.45% - 84.26% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 203,709 195,557 199,294 185,698 173,353 163,240 166,110 14.52%
NOSH 119,128 119,242 118,627 119,037 120,384 119,153 112,999 3.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.45% 6.78% 8.68% 10.78% 6.65% -7.37% 0.97% -
ROE 4.56% 4.02% 5.60% 6.85% 4.51% -3.80% 0.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 121.91 107.58 134.16 126.35 117.15 85.27 95.18 17.88%
EPS 7.80 6.60 9.40 10.70 6.50 -5.20 0.40 620.56%
DPS 0.00 3.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.68 1.56 1.44 1.37 1.47 10.57%
Adjusted Per Share Value based on latest NOSH - 119,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 128.36 113.38 140.66 132.93 124.65 89.80 95.06 22.10%
EPS 8.21 6.96 9.86 11.24 6.92 -5.48 0.40 645.53%
DPS 0.00 3.16 0.00 9.47 0.00 0.00 0.00 -
NAPS 1.8005 1.7284 1.7614 1.6413 1.5322 1.4428 1.4681 14.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.19 1.20 1.30 1.31 1.71 1.85 -
P/RPS 0.98 1.11 0.89 1.03 1.12 2.01 1.94 -36.49%
P/EPS 15.38 18.03 12.77 12.17 20.15 -32.88 462.50 -89.59%
EY 6.50 5.55 7.83 8.22 4.96 -3.04 0.22 849.83%
DY 0.00 2.52 0.00 6.92 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.71 0.83 0.91 1.25 1.26 -32.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 -
Price 0.91 1.38 1.55 1.41 1.57 1.52 1.77 -
P/RPS 0.75 1.28 1.16 1.12 1.34 1.78 1.86 -45.32%
P/EPS 11.67 20.91 16.49 13.20 24.15 -29.23 442.50 -91.08%
EY 8.57 4.78 6.06 7.58 4.14 -3.42 0.23 1008.25%
DY 0.00 2.17 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.92 0.90 1.09 1.11 1.20 -41.91%

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