[ENG] YoY Cumulative 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- -24.64%
YoY- 2367.04%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 120,299 153,528 100,766 159,147 107,551 87,921 75,798 7.99%
PBT 5,588 20,067 -250 17,789 -2,062 11,281 9,479 -8.42%
Tax -692 -1,719 321 -3,975 3,105 -1,856 -1,282 -9.76%
NP 4,896 18,348 71 13,814 1,043 9,425 8,197 -8.22%
-
NP to SH 4,798 18,165 -84 11,151 452 7,368 6,130 -3.99%
-
Tax Rate 12.38% 8.57% - 22.35% - 16.45% 13.52% -
Total Cost 115,403 135,180 100,695 145,333 106,508 78,496 67,601 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 1.83% 7.20% -0.06% 5.60% 0.27% 4.05% 4.40% -
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 100.29 128.47 119.96 134.16 95.18 73.98 64.22 7.70%
EPS 4.00 15.20 -0.10 9.40 0.40 6.20 5.20 -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 106.32 135.69 89.06 140.66 95.06 77.71 66.99 7.99%
EPS 4.24 16.05 -0.07 9.86 0.40 6.51 5.42 -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 1.77 2.09 0.43 0.89 1.94 3.38 4.25 -13.57%
P/EPS 44.50 17.63 -510.00 12.77 462.50 40.32 52.56 -2.73%
EY 2.25 5.67 -0.20 7.83 0.22 2.48 1.90 2.85%
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 1.83 1.75 0.75 1.16 1.86 3.24 4.16 -12.78%
P/EPS 46.00 14.80 -900.00 16.49 442.50 38.71 51.40 -1.83%
EY 2.17 6.76 -0.11 6.06 0.23 2.58 1.95 1.79%
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