[QUALITY] QoQ TTM Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -104.29%
YoY- -100.22%
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 106,510 113,208 110,389 106,171 109,645 124,774 135,762 -14.87%
PBT -3,801 2,141 3,050 604 966 13,617 13,678 -
Tax 197 -1,491 -1,250 -844 -634 -2,121 -2,565 -
NP -3,604 650 1,800 -240 332 11,496 11,113 -
-
NP to SH -3,621 896 1,972 -24 560 11,461 11,064 -
-
Tax Rate - 69.64% 40.98% 139.74% 65.63% 15.58% 18.75% -
Total Cost 110,114 112,558 108,589 106,411 109,313 113,278 124,649 -7.89%
-
Net Worth 142,368 147,248 148,858 145,175 146,093 148,024 139,720 1.25%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 142,368 147,248 148,858 145,175 146,093 148,024 139,720 1.25%
NOSH 57,873 57,972 58,837 58,070 57,744 58,048 55,444 2.88%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -3.38% 0.57% 1.63% -0.23% 0.30% 9.21% 8.19% -
ROE -2.54% 0.61% 1.32% -0.02% 0.38% 7.74% 7.92% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 184.04 195.28 187.62 182.83 189.88 214.95 244.86 -17.26%
EPS -6.26 1.55 3.35 -0.04 0.97 19.74 19.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.54 2.53 2.50 2.53 2.55 2.52 -1.58%
Adjusted Per Share Value based on latest NOSH - 58,070
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 183.76 195.31 190.45 183.17 189.17 215.27 234.23 -14.87%
EPS -6.25 1.55 3.40 -0.04 0.97 19.77 19.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4562 2.5404 2.5682 2.5047 2.5205 2.5538 2.4105 1.25%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.20 1.15 1.38 1.39 1.31 1.34 1.36 -
P/RPS 0.65 0.59 0.74 0.76 0.69 0.62 0.56 10.39%
P/EPS -19.18 74.41 41.17 -3,363.23 135.08 6.79 6.82 -
EY -5.21 1.34 2.43 -0.03 0.74 14.73 14.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.55 0.56 0.52 0.53 0.54 -6.24%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 29/09/08 30/06/08 31/03/08 27/12/07 04/10/07 -
Price 1.15 1.09 1.30 1.19 1.30 1.40 1.37 -
P/RPS 0.62 0.56 0.69 0.65 0.68 0.65 0.56 6.98%
P/EPS -18.38 70.52 38.79 -2,879.31 134.05 7.09 6.87 -
EY -5.44 1.42 2.58 -0.03 0.75 14.10 14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.51 0.48 0.51 0.55 0.54 -8.80%

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