[QUALITY] QoQ TTM Result on 31-Jan-2008 [#4]

Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- -95.11%
YoY- -94.77%
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 113,208 110,389 106,171 109,645 124,774 135,762 139,113 -12.78%
PBT 2,141 3,050 604 966 13,617 13,678 13,564 -70.62%
Tax -1,491 -1,250 -844 -634 -2,121 -2,565 -2,658 -31.86%
NP 650 1,800 -240 332 11,496 11,113 10,906 -84.61%
-
NP to SH 896 1,972 -24 560 11,461 11,064 10,886 -80.93%
-
Tax Rate 69.64% 40.98% 139.74% 65.63% 15.58% 18.75% 19.60% -
Total Cost 112,558 108,589 106,411 109,313 113,278 124,649 128,207 -8.27%
-
Net Worth 147,248 148,858 145,175 146,093 148,024 139,720 151,200 -1.74%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 147,248 148,858 145,175 146,093 148,024 139,720 151,200 -1.74%
NOSH 57,972 58,837 58,070 57,744 58,048 55,444 60,000 -2.25%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 0.57% 1.63% -0.23% 0.30% 9.21% 8.19% 7.84% -
ROE 0.61% 1.32% -0.02% 0.38% 7.74% 7.92% 7.20% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 195.28 187.62 182.83 189.88 214.95 244.86 231.86 -10.76%
EPS 1.55 3.35 -0.04 0.97 19.74 19.96 18.14 -80.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.53 2.50 2.53 2.55 2.52 2.52 0.52%
Adjusted Per Share Value based on latest NOSH - 57,744
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 195.31 190.45 183.17 189.17 215.27 234.23 240.01 -12.78%
EPS 1.55 3.40 -0.04 0.97 19.77 19.09 18.78 -80.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5404 2.5682 2.5047 2.5205 2.5538 2.4105 2.6086 -1.74%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.15 1.38 1.39 1.31 1.34 1.36 1.38 -
P/RPS 0.59 0.74 0.76 0.69 0.62 0.56 0.60 -1.10%
P/EPS 74.41 41.17 -3,363.23 135.08 6.79 6.82 7.61 354.11%
EY 1.34 2.43 -0.03 0.74 14.73 14.67 13.15 -78.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.56 0.52 0.53 0.54 0.55 -12.46%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 29/09/08 30/06/08 31/03/08 27/12/07 04/10/07 10/07/07 -
Price 1.09 1.30 1.19 1.30 1.40 1.37 1.40 -
P/RPS 0.56 0.69 0.65 0.68 0.65 0.56 0.60 -4.47%
P/EPS 70.52 38.79 -2,879.31 134.05 7.09 6.87 7.72 334.06%
EY 1.42 2.58 -0.03 0.75 14.10 14.57 12.96 -76.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.48 0.51 0.55 0.54 0.56 -16.07%

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