[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.92%
YoY- -7.83%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 99,637 111,365 47,617 54,679 50,170 29,466 20,796 29.80%
PBT 6,222 27,041 7,261 13,972 15,349 5,463 427 56.22%
Tax -1,460 -6,328 -2,086 -3,825 -4,340 -1,506 -120 51.59%
NP 4,762 20,713 5,175 10,147 11,009 3,957 307 57.85%
-
NP to SH 4,444 18,942 5,175 10,147 11,009 3,957 307 56.04%
-
Tax Rate 23.47% 23.40% 28.73% 27.38% 28.28% 27.57% 28.10% -
Total Cost 94,875 90,652 42,442 44,532 39,161 25,509 20,489 29.07%
-
Net Worth 281,410 243,782 193,109 180,972 153,061 130,027 117,144 15.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 20,373 - - - - - - -
Div Payout % 458.45% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 281,410 243,782 193,109 180,972 153,061 130,027 117,144 15.71%
NOSH 127,335 84,941 84,697 83,014 81,851 80,263 80,789 7.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.78% 18.60% 10.87% 18.56% 21.94% 13.43% 1.48% -
ROE 1.58% 7.77% 2.68% 5.61% 7.19% 3.04% 0.26% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 78.25 131.11 56.22 65.87 61.29 36.71 25.74 20.33%
EPS 3.49 22.30 6.11 12.24 13.45 4.93 0.38 44.66%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.87 2.28 2.18 1.87 1.62 1.45 7.26%
Adjusted Per Share Value based on latest NOSH - 83,014
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 63.29 70.74 30.25 34.73 31.87 18.72 13.21 29.80%
EPS 2.82 12.03 3.29 6.45 6.99 2.51 0.20 55.36%
DPS 12.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7875 1.5485 1.2266 1.1495 0.9723 0.8259 0.7441 15.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.79 4.38 2.82 3.78 2.67 1.59 1.71 -
P/RPS 3.57 3.34 5.02 5.74 4.36 4.33 6.64 -9.81%
P/EPS 79.94 19.64 46.15 30.92 19.85 32.25 450.00 -25.00%
EY 1.25 5.09 2.17 3.23 5.04 3.10 0.22 33.54%
DY 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.53 1.24 1.73 1.43 0.98 1.18 1.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 -
Price 3.34 5.35 2.68 3.66 2.65 1.66 1.52 -
P/RPS 4.27 4.08 4.77 5.56 4.32 4.52 5.90 -5.24%
P/EPS 95.70 23.99 43.86 29.94 19.70 33.67 400.00 -21.19%
EY 1.04 4.17 2.28 3.34 5.08 2.97 0.25 26.79%
DY 4.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.86 1.18 1.68 1.42 1.02 1.05 6.23%

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