[SIGN] QoQ TTM Result on 31-Mar-2008 [#3]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 146,617 150,797 64,583 25,067 0 0 -
PBT 24,010 26,565 11,045 4,511 0 0 -
Tax -5,265 -5,707 -2,420 -1,120 0 0 -
NP 18,745 20,858 8,625 3,391 0 0 -
-
NP to SH 18,108 20,107 8,594 3,404 0 0 -
-
Tax Rate 21.93% 21.48% 21.91% 24.83% - - -
Total Cost 127,872 129,939 55,958 21,676 0 0 -
-
Net Worth 76,126 73,240 67,122 59,002 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 39 39 39 - - - -
Div Payout % 0.22% 0.20% 0.46% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 76,126 73,240 67,122 59,002 0 0 -
NOSH 79,298 80,483 79,907 75,644 13,870 0 -
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.79% 13.83% 13.35% 13.53% 0.00% 0.00% -
ROE 23.79% 27.45% 12.80% 5.77% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 184.89 187.36 80.82 33.14 0.00 0.00 -
EPS 22.84 24.98 10.75 4.50 0.00 0.00 -
DPS 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.84 0.78 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.71 23.36 10.01 3.88 0.00 0.00 -
EPS 2.81 3.11 1.33 0.53 0.00 0.00 -
DPS 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1179 0.1135 0.104 0.0914 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 - - -
Price 1.10 1.16 1.07 1.00 0.00 0.00 -
P/RPS 0.59 0.62 1.32 3.02 0.00 0.00 -
P/EPS 4.82 4.64 9.95 22.22 0.00 0.00 -
EY 20.76 21.54 10.05 4.50 0.00 0.00 -
DY 0.05 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.27 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/02/09 17/11/08 - - - - -
Price 1.05 1.07 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.57 0.00 0.00 0.00 0.00 -
P/EPS 4.60 4.28 0.00 0.00 0.00 0.00 -
EY 21.75 23.35 0.00 0.00 0.00 0.00 -
DY 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 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