[HARTA] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Revenue 571,893 443,204 257,581 0 133,793 116,673 -1.76%
PBT 177,775 95,483 76,095 0 4,197 3,054 -4.45%
Tax -34,718 -10,955 -5,798 0 -389 806 -
NP 143,057 84,528 70,297 0 3,808 3,860 -3.96%
-
NP to SH 142,909 84,511 70,250 0 3,808 3,860 -3.96%
-
Tax Rate 19.53% 11.47% 7.62% - 9.27% -26.39% -
Total Cost 428,836 358,676 187,284 0 129,985 112,813 -1.48%
-
Net Worth 236,068 254,396 162,737 0 61,629 58,735 -1.54%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Div 48,464 29,076 10,921 - - - -100.00%
Div Payout % 33.91% 34.41% 15.55% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Net Worth 236,068 254,396 162,737 0 61,629 58,735 -1.54%
NOSH 242,320 242,305 218,439 35,064 35,064 35,090 -2.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
NP Margin 25.01% 19.07% 27.29% 0.00% 2.85% 3.31% -
ROE 60.54% 33.22% 43.17% 0.00% 6.18% 6.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
RPS 236.01 182.91 117.92 0.00 381.56 332.49 0.38%
EPS 39.32 34.88 32.16 0.00 10.86 11.00 -1.41%
DPS 20.00 12.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 0.9742 1.0499 0.745 0.00 1.7576 1.6738 0.60%
Adjusted Per Share Value based on latest NOSH - 35,101
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
RPS 16.68 12.93 7.51 0.00 3.90 3.40 -1.76%
EPS 4.17 2.47 2.05 0.00 0.11 0.11 -3.99%
DPS 1.41 0.85 0.32 0.00 0.00 0.00 -100.00%
NAPS 0.0689 0.0742 0.0475 0.00 0.018 0.0171 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Date 31/03/10 31/03/09 - - - - -
Price 6.83 2.08 0.00 0.00 0.00 0.00 -
P/RPS 2.89 1.14 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.58 5.96 0.00 0.00 0.00 0.00 -100.00%
EY 8.63 16.77 0.00 0.00 0.00 0.00 -100.00%
DY 2.93 5.77 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 7.01 1.98 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Date 11/05/10 20/05/09 29/05/08 - 31/07/00 - -
Price 6.54 2.97 1.44 0.00 0.00 0.00 -
P/RPS 2.77 1.62 1.22 0.00 0.00 0.00 -100.00%
P/EPS 11.09 8.52 4.48 0.00 0.00 0.00 -100.00%
EY 9.02 11.74 22.33 0.00 0.00 0.00 -100.00%
DY 3.06 4.04 3.47 0.00 0.00 0.00 -100.00%
P/NAPS 6.71 2.83 1.93 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