[ENG] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -29.22%
YoY- 20.2%
Quarter Report
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,407 102,493 87,157 87,921 92,601 84,615 81,827 16.83%
PBT 1,890 3,922 6,806 11,281 15,464 11,806 10,103 -67.19%
Tax -42 973 -1,270 -1,856 -1,817 -1,150 -1,208 -89.28%
NP 1,848 4,895 5,536 9,425 13,647 10,656 8,895 -64.82%
-
NP to SH 1,136 4,123 4,523 7,368 10,409 7,495 6,796 -69.55%
-
Tax Rate 2.22% -24.81% 18.66% 16.45% 11.75% 9.74% 11.96% -
Total Cost 101,559 97,598 81,621 78,496 78,954 73,959 72,932 24.62%
-
Net Worth 185,546 174,344 173,778 181,823 192,746 136,173 116,766 36.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,573 - 3,570 - 11,752 - 5,838 18.88%
Div Payout % 666.67% - 78.95% - 112.91% - 85.91% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 185,546 174,344 173,778 181,823 192,746 136,173 116,766 36.05%
NOSH 126,222 117,799 119,026 118,838 117,528 117,390 116,766 5.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.79% 4.78% 6.35% 10.72% 14.74% 12.59% 10.87% -
ROE 0.61% 2.36% 2.60% 4.05% 5.40% 5.50% 5.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 81.92 87.01 73.22 73.98 78.79 72.08 70.08 10.93%
EPS 0.90 3.50 3.80 6.20 8.80 6.40 5.80 -71.02%
DPS 6.00 0.00 3.00 0.00 10.00 0.00 5.00 12.88%
NAPS 1.47 1.48 1.46 1.53 1.64 1.16 1.00 29.19%
Adjusted Per Share Value based on latest NOSH - 118,838
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 91.40 90.59 77.03 77.71 81.84 74.79 72.32 16.84%
EPS 1.00 3.64 4.00 6.51 9.20 6.62 6.01 -69.64%
DPS 6.69 0.00 3.16 0.00 10.39 0.00 5.16 18.84%
NAPS 1.6399 1.5409 1.5359 1.607 1.7036 1.2036 1.032 36.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.04 1.96 2.18 2.50 2.14 2.15 2.55 -
P/RPS 2.49 2.25 2.98 3.38 2.72 2.98 3.64 -22.30%
P/EPS 226.67 56.00 57.37 40.32 24.16 33.67 43.81 198.24%
EY 0.44 1.79 1.74 2.48 4.14 2.97 2.28 -66.50%
DY 2.94 0.00 1.38 0.00 4.67 0.00 1.96 30.94%
P/NAPS 1.39 1.32 1.49 1.63 1.30 1.85 2.55 -33.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 09/11/06 10/08/06 17/05/06 23/02/06 17/11/05 11/08/05 -
Price 2.04 1.98 1.91 2.40 2.61 2.09 2.05 -
P/RPS 2.49 2.28 2.61 3.24 3.31 2.90 2.93 -10.25%
P/EPS 226.67 56.57 50.26 38.71 29.47 32.73 35.22 244.82%
EY 0.44 1.77 1.99 2.58 3.39 3.05 2.84 -71.05%
DY 2.94 0.00 1.57 0.00 3.83 0.00 2.44 13.19%
P/NAPS 1.39 1.34 1.31 1.57 1.59 1.80 2.05 -22.76%

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