[HARTA] YoY 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?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Revenue 163,385 124,816 72,796 0 37,302 0 -100.00%
PBT 56,562 34,010 10,504 0 2,165 0 -100.00%
Tax -10,107 -3,030 -1,567 0 -259 0 -100.00%
NP 46,455 30,980 8,937 0 1,906 0 -100.00%
-
NP to SH 46,409 31,008 8,916 0 1,906 0 -100.00%
-
Tax Rate 17.87% 8.91% 14.92% - 11.96% - -
Total Cost 116,930 93,836 63,859 0 35,396 0 -100.00%
-
Net Worth 354,307 255,549 180,500 0 61,694 0 -100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Div 24,234 9,689 - - 702 - -100.00%
Div Payout % 52.22% 31.25% - - 36.83% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Net Worth 354,307 255,549 180,500 0 61,694 0 -100.00%
NOSH 242,344 242,249 242,282 35,101 35,101 0 -100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
NP Margin 28.43% 24.82% 12.28% 0.00% 5.11% 0.00% -
ROE 13.10% 12.13% 4.94% 0.00% 3.09% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
RPS 67.42 51.52 30.05 0.00 106.27 0.00 -100.00%
EPS 19.15 12.80 3.68 0.00 5.43 0.00 -100.00%
DPS 10.00 4.00 0.00 0.00 2.00 2.00 -1.78%
NAPS 1.462 1.0549 0.745 0.00 1.7576 1.6738 0.15%
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 4.77 3.64 2.12 0.00 1.09 0.00 -100.00%
EPS 1.35 0.90 0.26 0.00 0.06 0.00 -100.00%
DPS 0.71 0.28 0.00 0.00 0.02 2.00 1.16%
NAPS 0.1034 0.0746 0.0527 0.00 0.018 1.6738 3.16%
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 10.13 4.04 0.00 0.00 0.00 0.00 -100.00%
P/EPS 35.67 16.25 0.00 0.00 0.00 0.00 -100.00%
EY 2.80 6.15 0.00 0.00 0.00 0.00 -100.00%
DY 1.46 1.92 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.67 1.97 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 9.70 5.76 4.79 0.00 0.00 0.00 -100.00%
P/EPS 34.15 23.20 39.13 0.00 0.00 0.00 -100.00%
EY 2.93 4.31 2.56 0.00 0.00 0.00 -100.00%
DY 1.53 1.35 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.47 2.82 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