[SIGN] YoY Quarter Result on 31-Mar-2009 [#3]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 9.91%
YoY- 45.95%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 28,259 29,428 31,457 42,340 25,067 0 -
PBT 5,969 3,441 4,510 6,495 4,511 0 -
Tax -1,713 -863 -1,330 -1,488 -1,120 0 -
NP 4,256 2,578 3,180 5,007 3,391 0 -
-
NP to SH 3,802 2,125 3,182 4,968 3,404 0 -
-
Tax Rate 28.70% 25.08% 29.49% 22.91% 24.83% - -
Total Cost 24,003 26,850 28,277 37,333 21,676 0 -
-
Net Worth 96,238 93,263 89,096 77,725 59,002 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 96,238 93,263 89,096 77,725 59,002 0 -
NOSH 118,812 118,055 79,550 80,129 75,644 0 -
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.06% 8.76% 10.11% 11.83% 13.53% 0.00% -
ROE 3.95% 2.28% 3.57% 6.39% 5.77% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.78 24.93 39.54 52.84 33.14 0.00 -
EPS 3.20 1.80 4.00 6.20 4.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 1.12 0.97 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,129
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.38 4.56 4.87 6.56 3.88 0.00 -
EPS 0.59 0.33 0.49 0.77 0.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.1445 0.138 0.1204 0.0914 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.69 0.75 1.57 1.05 1.00 0.00 -
P/RPS 2.90 3.01 3.97 1.99 3.02 0.00 -
P/EPS 21.56 41.67 39.25 16.94 22.22 0.00 -
EY 4.64 2.40 2.55 5.90 4.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.40 1.08 1.28 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/12 25/05/11 25/05/10 28/05/09 20/05/08 - -
Price 0.67 0.795 1.45 1.05 1.17 0.00 -
P/RPS 2.82 3.19 3.67 1.99 3.53 0.00 -
P/EPS 20.94 44.17 36.25 16.94 26.00 0.00 -
EY 4.78 2.26 2.76 5.90 3.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 1.29 1.08 1.50 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