[HARTA] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
Revenue 169,958 125,336 87,837 0 32,382 0 -100.00%
PBT 53,764 32,703 14,804 0 1,190 0 -100.00%
Tax -12,314 -6,315 -1,888 0 -77 0 -100.00%
NP 41,450 26,388 12,916 0 1,113 0 -100.00%
-
NP to SH 41,461 26,375 12,889 0 1,113 0 -100.00%
-
Tax Rate 22.90% 19.31% 12.75% - 6.47% - -
Total Cost 128,508 98,948 74,921 0 31,269 0 -100.00%
-
Net Worth 386,815 271,313 192,365 0 59,692 0 -100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
Net Worth 386,815 271,313 192,365 0 59,692 0 -100.00%
NOSH 242,320 242,417 242,274 35,064 34,999 0 -100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
NP Margin 24.39% 21.05% 14.70% 0.00% 3.44% 0.00% -
ROE 10.72% 9.72% 6.70% 0.00% 1.86% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
RPS 70.14 51.70 36.26 0.00 92.52 0.00 -100.00%
EPS 17.11 10.88 5.32 0.00 3.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5963 1.1192 0.794 0.00 1.7055 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 35,101
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
RPS 4.96 3.66 2.56 0.00 0.94 0.00 -100.00%
EPS 1.21 0.77 0.38 0.00 0.03 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.0792 0.0561 0.00 0.0174 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
Date 30/06/10 30/06/09 30/06/08 - - - -
Price 6.69 3.25 1.27 0.00 0.00 0.00 -
P/RPS 9.54 6.29 3.50 0.00 0.00 0.00 -100.00%
P/EPS 39.10 29.87 23.87 0.00 0.00 0.00 -100.00%
EY 2.56 3.35 4.19 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 2.90 1.60 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/08/99 31/08/98 CAGR
Date 10/08/10 14/08/09 18/08/08 - 26/10/99 - -
Price 6.58 4.33 1.21 0.00 0.00 0.00 -
P/RPS 9.38 8.37 3.34 0.00 0.00 0.00 -100.00%
P/EPS 38.46 39.80 22.74 0.00 0.00 0.00 -100.00%
EY 2.60 2.51 4.40 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 3.87 1.52 0.00 0.00 0.00 -100.00%

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