[QUALITY] YoY Annualized Quarter 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- -639.31%
YoY- -748.72%
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 220,448 143,444 90,596 97,868 111,764 141,120 125,888 9.78%
PBT 3,704 500 -4,020 -1,704 -256 -236 -2,472 -
Tax -2,104 -96 -268 -896 -56 -760 -1,476 6.08%
NP 1,600 404 -4,288 -2,600 -312 -996 -3,948 -
-
NP to SH 1,156 -160 -4,460 -2,648 -312 -996 -3,948 -
-
Tax Rate 56.80% 19.20% - - - - - -
Total Cost 218,848 143,040 94,884 100,468 112,076 142,116 129,836 9.08%
-
Net Worth 152,014 139,999 141,117 145,175 151,200 134,923 131,793 2.40%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 152,014 139,999 141,117 145,175 151,200 134,923 131,793 2.40%
NOSH 57,800 57,142 58,072 58,070 60,000 57,906 58,058 -0.07%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 0.73% 0.28% -4.73% -2.66% -0.28% -0.71% -3.14% -
ROE 0.76% -0.11% -3.16% -1.82% -0.21% -0.74% -3.00% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 381.40 251.03 156.00 168.53 186.27 243.70 216.83 9.86%
EPS 2.00 -0.28 -7.68 -4.56 -0.52 -1.72 -6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.45 2.43 2.50 2.52 2.33 2.27 2.48%
Adjusted Per Share Value based on latest NOSH - 58,070
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 380.33 247.48 156.30 168.85 192.82 243.47 217.19 9.78%
EPS 1.99 -0.28 -7.69 -4.57 -0.54 -1.72 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6226 2.4154 2.4347 2.5047 2.6086 2.3278 2.2738 2.40%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.25 0.97 1.25 1.39 1.38 1.26 1.42 -
P/RPS 0.33 0.39 0.80 0.82 0.74 0.52 0.65 -10.67%
P/EPS 62.50 -346.43 -16.28 -30.48 -265.38 -73.26 -20.88 -
EY 1.60 -0.29 -6.14 -3.28 -0.38 -1.37 -4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.51 0.56 0.55 0.54 0.63 -4.42%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 29/06/10 29/06/09 30/06/08 10/07/07 28/06/06 29/06/05 -
Price 1.25 0.80 1.33 1.19 1.40 1.20 1.34 -
P/RPS 0.33 0.32 0.85 0.71 0.75 0.49 0.62 -9.97%
P/EPS 62.50 -285.71 -17.32 -26.10 -269.23 -69.77 -19.71 -
EY 1.60 -0.35 -5.77 -3.83 -0.37 -1.43 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.55 0.48 0.56 0.52 0.59 -3.37%

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