[ENG] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13730.95%
YoY- 45.49%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 122,276 133,441 134,600 105,934 128,284 101,603 87,157 5.79%
PBT -1,404 6,493 12,829 13,019 12,234 -9,880 6,806 -
Tax 1,244 -771 12 -1,317 -3,533 2,387 -1,270 -
NP -160 5,722 12,841 11,702 8,701 -7,493 5,536 -
-
NP to SH -792 5,566 12,626 11,450 7,870 -6,196 4,523 -
-
Tax Rate - 11.87% -0.09% 10.12% 28.88% - 18.66% -
Total Cost 122,436 127,719 121,759 94,232 119,583 109,096 81,621 6.98%
-
Net Worth 226,285 274,589 258,590 209,916 195,557 163,240 173,778 4.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 7,284 3,578 3,577 - 3,570 -
Div Payout % - - 57.69% 31.25% 45.45% - 78.95% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 226,285 274,589 258,590 209,916 195,557 163,240 173,778 4.49%
NOSH 113,142 123,688 121,403 119,270 119,242 119,153 119,026 -0.84%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.13% 4.29% 9.54% 11.05% 6.78% -7.37% 6.35% -
ROE -0.35% 2.03% 4.88% 5.45% 4.02% -3.80% 2.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.07 107.88 110.87 88.82 107.58 85.27 73.22 6.69%
EPS -0.70 4.50 10.40 9.60 6.60 -5.20 3.80 -
DPS 0.00 0.00 6.00 3.00 3.00 0.00 3.00 -
NAPS 2.00 2.22 2.13 1.76 1.64 1.37 1.46 5.38%
Adjusted Per Share Value based on latest NOSH - 119,270
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.07 117.94 118.96 93.63 113.38 89.80 77.03 5.79%
EPS -0.70 4.92 11.16 10.12 6.96 -5.48 4.00 -
DPS 0.00 0.00 6.44 3.16 3.16 0.00 3.16 -
NAPS 2.00 2.4269 2.2855 1.8553 1.7284 1.4428 1.5359 4.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.97 1.78 2.30 0.99 1.19 1.71 2.18 -
P/RPS 1.82 1.65 2.07 1.11 1.11 2.01 2.98 -7.88%
P/EPS -281.43 39.56 22.12 10.31 18.03 -32.88 57.37 -
EY -0.36 2.53 4.52 9.70 5.55 -3.04 1.74 -
DY 0.00 0.00 2.61 3.03 2.52 0.00 1.38 -
P/NAPS 0.99 0.80 1.08 0.56 0.73 1.25 1.49 -6.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 24/08/10 20/08/09 14/08/08 09/08/07 10/08/06 -
Price 1.99 2.16 1.89 1.12 1.38 1.52 1.91 -
P/RPS 1.84 2.00 1.70 1.26 1.28 1.78 2.61 -5.65%
P/EPS -284.29 48.00 18.17 11.67 20.91 -29.23 50.26 -
EY -0.35 2.08 5.50 8.57 4.78 -3.42 1.99 -
DY 0.00 0.00 3.17 2.68 2.17 0.00 1.57 -
P/NAPS 1.00 0.97 0.89 0.64 0.84 1.11 1.31 -4.39%

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