[NSOP] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.58%
YoY- 36.13%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 19,206 15,717 24,897 13,348 10,256 10,324 11,603 8.75%
PBT 6,262 2,950 14,293 4,855 3,400 2,642 4,690 4.93%
Tax -1,796 -1,337 -3,676 -1,291 -748 -846 -1,473 3.35%
NP 4,466 1,613 10,617 3,564 2,652 1,796 3,217 5.61%
-
NP to SH 3,953 1,696 9,389 3,293 2,419 1,796 3,217 3.49%
-
Tax Rate 28.68% 45.32% 25.72% 26.59% 22.00% 32.02% 31.41% -
Total Cost 14,740 14,104 14,280 9,784 7,604 8,528 8,386 9.85%
-
Net Worth 309,639 288,039 300,560 271,023 211,314 208,964 204,779 7.13%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,531 7,008 14,044 7,021 5,560 5,463 6,758 7.66%
Div Payout % 266.43% 413.22% 149.59% 213.22% 229.89% 304.18% 210.08% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 309,639 288,039 300,560 271,023 211,314 208,964 204,779 7.13%
NOSH 70,213 70,082 70,224 70,213 69,511 68,288 67,584 0.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 23.25% 10.26% 42.64% 26.70% 25.86% 17.40% 27.73% -
ROE 1.28% 0.59% 3.12% 1.22% 1.14% 0.86% 1.57% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.35 22.43 35.45 19.01 14.75 15.12 17.17 8.06%
EPS 5.63 2.42 13.37 4.69 3.48 2.63 4.76 2.83%
DPS 15.00 10.00 20.00 10.00 8.00 8.00 10.00 6.98%
NAPS 4.41 4.11 4.28 3.86 3.04 3.06 3.03 6.45%
Adjusted Per Share Value based on latest NOSH - 70,213
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.36 22.39 35.46 19.01 14.61 14.71 16.53 8.75%
EPS 5.63 2.42 13.37 4.69 3.45 2.56 4.58 3.49%
DPS 15.00 9.98 20.01 10.00 7.92 7.78 9.63 7.66%
NAPS 4.4107 4.103 4.2814 3.8606 3.0101 2.9766 2.917 7.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.54 3.52 4.06 3.14 2.57 2.33 2.52 -
P/RPS 16.60 15.70 11.45 16.52 17.42 15.41 14.68 2.06%
P/EPS 80.64 145.45 30.37 66.95 73.85 88.59 52.94 7.26%
EY 1.24 0.69 3.29 1.49 1.35 1.13 1.89 -6.78%
DY 3.30 2.84 4.93 3.18 3.11 3.43 3.97 -3.03%
P/NAPS 1.03 0.86 0.95 0.81 0.85 0.76 0.83 3.66%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 30/05/08 25/05/07 26/05/06 30/05/05 28/05/04 -
Price 4.34 3.98 4.68 3.54 2.68 2.34 2.33 -
P/RPS 15.87 17.75 13.20 18.62 18.16 15.48 13.57 2.64%
P/EPS 77.09 164.46 35.00 75.48 77.01 88.97 48.95 7.85%
EY 1.30 0.61 2.86 1.32 1.30 1.12 2.04 -7.23%
DY 3.46 2.51 4.27 2.82 2.99 3.42 4.29 -3.51%
P/NAPS 0.98 0.97 1.09 0.92 0.88 0.76 0.77 4.09%

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