[SIGN] YoY Annualized Quarter 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?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 123,536 144,196 164,060 91,220 0 -
PBT 19,234 25,916 25,896 17,380 0 -
Tax -5,104 -5,652 -5,664 -3,716 0 -
NP 14,130 20,264 20,232 13,664 0 -
-
NP to SH 13,914 19,496 19,020 13,038 0 -
-
Tax Rate 26.54% 21.81% 21.87% 21.38% - -
Total Cost 109,406 123,932 143,828 77,556 0 -
-
Net Worth 97,158 92,685 76,719 8,599 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,595 - - - - -
Div Payout % 68.97% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 97,158 92,685 76,719 8,599 0 -
NOSH 119,948 79,901 79,915 13,870 0 -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.44% 14.05% 12.33% 14.98% 0.00% -
ROE 14.32% 21.03% 24.79% 151.61% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.99 180.47 205.29 657.67 0.00 -
EPS 11.60 24.40 23.80 94.00 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.16 0.96 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 13,870
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.14 22.34 25.42 14.13 0.00 -
EPS 2.16 3.02 2.95 2.02 0.00 -
DPS 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1436 0.1189 0.0133 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/10 31/12/09 31/12/08 - - -
Price 0.82 1.62 1.10 0.00 0.00 -
P/RPS 0.80 0.90 0.54 0.00 0.00 -
P/EPS 7.07 6.64 4.62 0.00 0.00 -
EY 14.15 15.06 21.64 0.00 0.00 -
DY 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.40 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/11 11/02/10 18/02/09 28/01/08 - -
Price 0.76 1.59 1.05 1.05 0.00 -
P/RPS 0.74 0.88 0.51 0.16 0.00 -
P/EPS 6.55 6.52 4.41 1.12 0.00 -
EY 15.26 15.35 22.67 89.52 0.00 -
DY 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.37 1.09 1.69 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