[SIGN] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -4.71%
YoY- 45.88%
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 101,310 123,536 144,196 164,060 91,220 0 -
PBT 9,564 19,234 25,916 25,896 17,380 0 -
Tax -2,558 -5,104 -5,652 -5,664 -3,716 0 -
NP 7,006 14,130 20,264 20,232 13,664 0 -
-
NP to SH 7,014 13,914 19,496 19,020 13,038 0 -
-
Tax Rate 26.75% 26.54% 21.81% 21.87% 21.38% - -
Total Cost 94,304 109,406 123,932 143,828 77,556 0 -
-
Net Worth 96,744 97,158 92,685 76,719 8,599 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 9,595 - - - - -
Div Payout % - 68.97% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,744 97,158 92,685 76,719 8,599 0 -
NOSH 120,931 119,948 79,901 79,915 13,870 0 -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.92% 11.44% 14.05% 12.33% 14.98% 0.00% -
ROE 7.25% 14.32% 21.03% 24.79% 151.61% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.78 102.99 180.47 205.29 657.67 0.00 -
EPS 5.80 11.60 24.40 23.80 94.00 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 1.16 0.96 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,298
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.69 19.14 22.34 25.42 14.13 0.00 -
EPS 1.09 2.16 3.02 2.95 2.02 0.00 -
DPS 0.00 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.1505 0.1436 0.1189 0.0133 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 - - -
Price 0.70 0.82 1.62 1.10 0.00 0.00 -
P/RPS 0.84 0.80 0.90 0.54 0.00 0.00 -
P/EPS 12.07 7.07 6.64 4.62 0.00 0.00 -
EY 8.29 14.15 15.06 21.64 0.00 0.00 -
DY 0.00 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 1.40 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/12 22/02/11 11/02/10 18/02/09 28/01/08 - -
Price 0.71 0.76 1.59 1.05 1.05 0.00 -
P/RPS 0.85 0.74 0.88 0.51 0.16 0.00 -
P/EPS 12.24 6.55 6.52 4.41 1.12 0.00 -
EY 8.17 15.26 15.35 22.67 89.52 0.00 -
DY 0.00 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 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