[MASTER] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.8%
YoY- 58.48%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 15,927 14,070 12,045 8,682 9,498 12,271 20,988 -4.49%
PBT 1,493 1,659 82 -661 -1,533 -2,590 -874 -
Tax -322 -443 -90 39 35 -72 -53 35.06%
NP 1,171 1,216 -8 -622 -1,498 -2,662 -927 -
-
NP to SH 1,173 1,216 -8 -622 -1,498 -2,661 -927 -
-
Tax Rate 21.57% 26.70% 109.76% - - - - -
Total Cost 14,756 12,854 12,053 9,304 10,996 14,933 21,915 -6.37%
-
Net Worth 45,727 38,713 29,600 37,320 39,682 45,093 57,876 -3.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 45,727 38,713 29,600 37,320 39,682 45,093 57,876 -3.84%
NOSH 49,703 49,632 40,000 49,760 49,602 49,553 49,047 0.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.35% 8.64% -0.07% -7.16% -15.77% -21.69% -4.42% -
ROE 2.57% 3.14% -0.03% -1.67% -3.78% -5.90% -1.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.04 28.35 30.11 17.45 19.15 24.76 42.79 -4.70%
EPS 2.36 2.45 -0.02 -1.25 -3.02 -5.37 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.78 0.74 0.75 0.80 0.91 1.18 -4.06%
Adjusted Per Share Value based on latest NOSH - 49,760
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.16 25.76 22.05 15.90 17.39 22.47 38.43 -4.49%
EPS 2.15 2.23 -0.01 -1.14 -2.74 -4.87 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8372 0.7088 0.5419 0.6833 0.7265 0.8256 1.0596 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.38 0.45 0.43 0.65 0.32 0.48 0.94 -
P/RPS 1.19 1.59 1.43 3.73 1.67 1.94 2.20 -9.73%
P/EPS 16.10 18.37 -2,150.00 -52.00 -10.60 -8.94 -49.74 -
EY 6.21 5.44 -0.05 -1.92 -9.44 -11.19 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.58 0.87 0.40 0.53 0.80 -10.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 24/11/09 28/11/08 23/11/07 30/11/06 28/11/05 25/11/04 -
Price 0.41 0.40 0.37 0.64 0.63 0.45 1.00 -
P/RPS 1.28 1.41 1.23 3.67 3.29 1.82 2.34 -9.56%
P/EPS 17.37 16.33 -1,850.00 -51.20 -20.86 -8.38 -52.91 -
EY 5.76 6.12 -0.05 -1.95 -4.79 -11.93 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.50 0.85 0.79 0.49 0.85 -10.05%

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