[LATEXX] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 442.82%
YoY- 228.51%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 121,813 129,878 80,839 62,652 37,935 35,552 35,420 22.84%
PBT 14,130 20,168 14,276 6,201 1,889 1,695 1,292 48.95%
Tax -1,400 -2,543 -2 -2 -2 0 0 -
NP 12,730 17,625 14,274 6,199 1,887 1,695 1,292 46.39%
-
NP to SH 12,730 17,625 14,274 6,199 1,887 1,695 1,292 46.39%
-
Tax Rate 9.91% 12.61% 0.01% 0.03% 0.11% 0.00% 0.00% -
Total Cost 109,083 112,253 66,565 56,453 36,048 33,857 34,128 21.35%
-
Net Worth 302,860 230,265 153,839 115,012 78,383 45,254 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 5,380 - - - - - -
Div Payout % - 30.53% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 302,860 230,265 153,839 115,012 78,383 45,254 0 -
NOSH 246,228 215,201 194,733 194,937 145,153 82,281 82,407 20.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.45% 13.57% 17.66% 9.89% 4.97% 4.77% 3.65% -
ROE 4.20% 7.65% 9.28% 5.39% 2.41% 3.75% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.47 60.35 41.51 32.14 26.13 43.21 42.98 2.37%
EPS 5.17 8.19 7.33 3.18 1.30 2.06 1.57 21.96%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.07 0.79 0.59 0.54 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,937
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.98 54.36 33.83 26.22 15.88 14.88 14.82 22.85%
EPS 5.33 7.38 5.97 2.59 0.79 0.71 0.54 46.43%
DPS 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2675 0.9637 0.6438 0.4813 0.328 0.1894 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.31 2.44 2.02 0.34 0.69 0.42 0.39 -
P/RPS 2.65 4.04 4.87 1.06 2.64 0.97 0.91 19.49%
P/EPS 25.34 29.79 27.56 10.69 53.08 20.39 24.88 0.30%
EY 3.95 3.36 3.63 9.35 1.88 4.90 4.02 -0.29%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.28 2.56 0.58 1.28 0.76 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 10/11/10 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 -
Price 1.87 2.78 2.65 0.47 0.69 0.61 0.28 -
P/RPS 3.78 4.61 6.38 1.46 2.64 1.41 0.65 34.08%
P/EPS 36.17 33.94 36.15 14.78 53.08 29.61 17.86 12.47%
EY 2.76 2.95 2.77 6.77 1.88 3.38 5.60 -11.11%
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.60 3.35 0.80 1.28 1.11 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