[SIGN] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 37.42%
YoY- 31.59%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 96,765 116,117 138,363 158,420 110,193 0 -
PBT 9,186 11,050 20,472 26,718 19,754 0 -
Tax -3,607 -4,084 -5,272 -6,417 -4,291 0 -
NP 5,579 6,966 15,200 20,301 15,463 0 -
-
NP to SH 5,332 6,697 15,028 19,895 15,119 0 -
-
Tax Rate 39.27% 36.96% 25.75% 24.02% 21.72% - -
Total Cost 91,186 109,151 123,163 138,119 94,730 0 -
-
Net Worth 101,048 92,859 61,545 83,199 38,368 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,804 4,823 - 6,400 22 - -
Div Payout % 33.84% 72.03% - 32.17% 0.15% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 101,048 92,859 61,545 83,199 38,368 0 -
NOSH 120,295 120,596 79,929 80,000 45,676 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.77% 6.00% 10.99% 12.81% 14.03% 0.00% -
ROE 5.28% 7.21% 24.42% 23.91% 39.40% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 80.44 96.29 173.11 198.03 241.25 0.00 -
EPS 4.40 5.60 12.50 24.90 33.10 0.00 -
DPS 1.50 4.00 0.00 8.00 0.05 0.00 -
NAPS 0.84 0.77 0.77 1.04 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,029
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.99 17.99 21.44 24.54 17.07 0.00 -
EPS 0.83 1.04 2.33 3.08 2.34 0.00 -
DPS 0.28 0.75 0.00 0.99 0.00 0.00 -
NAPS 0.1565 0.1439 0.0953 0.1289 0.0594 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 0.68 0.79 1.61 1.18 1.07 0.00 -
P/RPS 0.85 0.82 0.93 0.60 0.44 0.00 -
P/EPS 15.34 14.23 8.56 4.74 3.23 0.00 -
EY 6.52 7.03 11.68 21.08 30.93 0.00 -
DY 2.21 5.06 0.00 6.78 0.05 0.00 -
P/NAPS 0.81 1.03 2.09 1.13 1.27 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/12 26/08/11 26/08/10 26/08/09 25/08/08 - -
Price 0.66 0.68 0.94 1.50 1.20 0.00 -
P/RPS 0.82 0.71 0.54 0.76 0.50 0.00 -
P/EPS 14.89 12.25 5.00 6.03 3.63 0.00 -
EY 6.72 8.17 20.00 16.58 27.58 0.00 -
DY 2.27 5.88 0.00 5.33 0.04 0.00 -
P/NAPS 0.79 0.88 1.22 1.44 1.43 0.00 -

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