[ENG] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 201.46%
YoY- 2367.04%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 481,196 614,112 403,064 636,588 430,204 351,684 303,192 7.99%
PBT 22,352 80,268 -1,000 71,156 -8,248 45,124 37,916 -8.42%
Tax -2,768 -6,876 1,284 -15,900 12,420 -7,424 -5,128 -9.76%
NP 19,584 73,392 284 55,256 4,172 37,700 32,788 -8.22%
-
NP to SH 19,192 72,660 -336 44,604 1,808 29,472 24,520 -3.99%
-
Tax Rate 12.38% 8.57% - 22.35% - 16.45% 13.52% -
Total Cost 461,612 540,720 402,780 581,332 426,032 313,984 270,404 9.31%
-
Net Worth 261,491 252,158 143,639 199,294 166,110 181,823 139,263 11.06%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 261,491 252,158 143,639 199,294 166,110 181,823 139,263 11.06%
NOSH 119,950 119,506 83,999 118,627 112,999 118,838 118,019 0.27%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.07% 11.95% 0.07% 8.68% 0.97% 10.72% 10.81% -
ROE 7.34% 28.82% -0.23% 22.38% 1.09% 16.21% 17.61% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 401.16 513.87 479.84 536.63 380.71 295.93 256.90 7.70%
EPS 16.00 60.80 -0.40 37.60 1.60 24.80 20.80 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.11 1.71 1.68 1.47 1.53 1.18 10.76%
Adjusted Per Share Value based on latest NOSH - 118,627
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 425.30 542.78 356.24 562.64 380.23 310.83 267.97 7.99%
EPS 16.96 64.22 -0.30 39.42 1.60 26.05 21.67 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3112 2.2287 1.2695 1.7614 1.4681 1.607 1.2309 11.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.78 2.68 0.51 1.20 1.85 2.50 2.73 -
P/RPS 0.44 0.52 0.11 0.22 0.49 0.84 1.06 -13.62%
P/EPS 11.13 4.41 -127.50 3.19 115.63 10.08 13.14 -2.72%
EY 8.99 22.69 -0.78 31.33 0.86 9.92 7.61 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.27 0.30 0.71 1.26 1.63 2.31 -15.84%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 27/05/09 21/05/08 17/05/07 17/05/06 12/05/05 -
Price 1.84 2.25 0.90 1.55 1.77 2.40 2.67 -
P/RPS 0.46 0.44 0.19 0.29 0.46 0.81 1.04 -12.70%
P/EPS 11.50 3.70 -225.00 4.12 110.63 9.68 12.85 -1.83%
EY 8.70 27.02 -0.44 24.26 0.90 10.33 7.78 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 0.53 0.92 1.20 1.57 2.26 -15.20%

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