[LEADER] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.39%
YoY- 1218.23%
Quarter Report
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 709,142 601,301 425,002 321,831 246,272 278,330 293,336 15.84%
PBT 25,745 18,847 13,371 11,913 676 25,149 11,200 14.87%
Tax -4,040 -3,255 -2,571 -6,416 -2,031 -2,930 -7,911 -10.59%
NP 21,705 15,592 10,800 5,497 -1,355 22,219 3,289 36.93%
-
NP to SH 15,852 8,936 6,918 5,497 417 22,219 3,289 29.95%
-
Tax Rate 15.69% 17.27% 19.23% 53.86% 300.44% 11.65% 70.63% -
Total Cost 687,437 585,709 414,202 316,334 247,627 256,111 290,047 15.46%
-
Net Worth 393,024 357,440 343,724 335,927 133,170 449,618 416,606 -0.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,550 6,538 - - - - - -
Div Payout % 41.32% 73.17% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 393,024 357,440 343,724 335,927 133,170 449,618 416,606 -0.96%
NOSH 436,694 435,902 435,094 436,269 134,516 436,522 438,533 -0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.06% 2.59% 2.54% 1.71% -0.55% 7.98% 1.12% -
ROE 4.03% 2.50% 2.01% 1.64% 0.31% 4.94% 0.79% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 162.39 137.94 97.68 73.77 183.08 63.76 66.89 15.92%
EPS 3.63 2.05 1.59 1.26 -0.31 5.09 0.75 30.04%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.82 0.79 0.77 0.99 1.03 0.95 -0.89%
Adjusted Per Share Value based on latest NOSH - 436,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 162.67 137.93 97.49 73.83 56.49 63.85 67.29 15.84%
EPS 3.64 2.05 1.59 1.26 0.10 5.10 0.75 30.10%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.8199 0.7885 0.7706 0.3055 1.0314 0.9557 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.85 0.38 0.36 0.41 0.62 0.67 0.00 -
P/RPS 0.52 0.28 0.37 0.56 0.34 1.05 0.00 -
P/EPS 23.42 18.54 22.64 32.54 200.00 13.16 0.00 -
EY 4.27 5.39 4.42 3.07 0.50 7.60 0.00 -
DY 1.76 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.46 0.46 0.53 0.63 0.65 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 -
Price 0.94 0.47 0.37 0.37 0.68 0.70 0.00 -
P/RPS 0.58 0.34 0.38 0.50 0.37 1.10 0.00 -
P/EPS 25.90 22.93 23.27 29.37 219.35 13.75 0.00 -
EY 3.86 4.36 4.30 3.41 0.46 7.27 0.00 -
DY 1.60 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.47 0.48 0.69 0.68 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