[SIGN] QoQ TTM Result on 31-Dec-2007 [#2]

Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 150,797 64,583 25,067 0 0 -
PBT 26,565 11,045 4,511 0 0 -
Tax -5,707 -2,420 -1,120 0 0 -
NP 20,858 8,625 3,391 0 0 -
-
NP to SH 20,107 8,594 3,404 0 0 -
-
Tax Rate 21.48% 21.91% 24.83% - - -
Total Cost 129,939 55,958 21,676 0 0 -
-
Net Worth 73,240 67,122 59,002 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 39 39 - - - -
Div Payout % 0.20% 0.46% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 73,240 67,122 59,002 0 0 -
NOSH 80,483 79,907 75,644 13,870 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.83% 13.35% 13.53% 0.00% 0.00% -
ROE 27.45% 12.80% 5.77% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 187.36 80.82 33.14 0.00 0.00 -
EPS 24.98 10.75 4.50 0.00 0.00 -
DPS 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.78 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 13,870
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.36 10.01 3.88 0.00 0.00 -
EPS 3.11 1.33 0.53 0.00 0.00 -
DPS 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1135 0.104 0.0914 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 30/09/08 30/06/08 31/03/08 - - -
Price 1.16 1.07 1.00 0.00 0.00 -
P/RPS 0.62 1.32 3.02 0.00 0.00 -
P/EPS 4.64 9.95 22.22 0.00 0.00 -
EY 21.54 10.05 4.50 0.00 0.00 -
DY 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 17/11/08 - - - - -
Price 1.07 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.00 0.00 0.00 0.00 -
P/EPS 4.28 0.00 0.00 0.00 0.00 -
EY 23.35 0.00 0.00 0.00 0.00 -
DY 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 0.00 0.00 0.00 -

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