[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 137.93%
YoY- 37.34%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 306,128 375,000 267,136 313,288 196,996 154,676 129,564 15.39%
PBT 21,600 21,516 15,476 18,020 13,588 12,948 9,924 13.82%
Tax -4,832 -4,672 -2,912 0 -2,036 -1,336 -1,612 20.05%
NP 16,768 16,844 12,564 18,020 11,552 11,612 8,312 12.39%
-
NP to SH 16,460 16,532 12,292 15,668 11,408 11,612 8,312 12.04%
-
Tax Rate 22.37% 21.71% 18.82% 0.00% 14.98% 10.32% 16.24% -
Total Cost 289,360 358,156 254,572 295,268 185,444 143,064 121,252 15.58%
-
Net Worth 108,626 97,938 86,068 76,604 71,860 64,544 53,500 12.51%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,957 - - - - - - -
Div Payout % 30.12% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 108,626 97,938 86,068 76,604 71,860 64,544 53,500 12.51%
NOSH 123,945 124,114 122,430 120,523 86,163 85,887 77,537 8.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.48% 4.49% 4.70% 5.75% 5.86% 7.51% 6.42% -
ROE 15.15% 16.88% 14.28% 20.45% 15.88% 17.99% 15.54% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 246.99 302.14 218.19 259.94 228.63 180.09 167.10 6.72%
EPS 13.28 13.32 10.04 13.00 13.24 13.52 10.72 3.63%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8764 0.7891 0.703 0.6356 0.834 0.7515 0.69 4.06%
Adjusted Per Share Value based on latest NOSH - 120,523
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 185.26 226.94 161.67 189.60 119.22 93.61 78.41 15.39%
EPS 9.96 10.00 7.44 9.48 6.90 7.03 5.03 12.04%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.5927 0.5209 0.4636 0.4349 0.3906 0.3238 12.51%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.46 0.58 0.71 0.44 0.65 0.78 0.00 -
P/RPS 0.19 0.19 0.33 0.17 0.28 0.43 0.00 -
P/EPS 3.46 4.35 7.07 3.38 4.91 5.77 0.00 -
EY 28.87 22.97 14.14 29.55 20.37 17.33 0.00 -
DY 8.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 1.01 0.69 0.78 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 27/08/07 12/09/06 26/08/05 01/09/04 14/10/03 -
Price 0.51 0.57 0.73 0.42 0.80 0.72 0.00 -
P/RPS 0.21 0.19 0.33 0.16 0.35 0.40 0.00 -
P/EPS 3.84 4.28 7.27 3.23 6.04 5.33 0.00 -
EY 26.04 23.37 13.75 30.95 16.55 18.78 0.00 -
DY 7.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 1.04 0.66 0.96 0.96 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