[LEADER] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.17%
YoY- -1790.36%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,584,703 1,944,684 1,399,302 1,124,206 1,005,089 1,104,409 1,065,874 15.90%
PBT 75,712 59,604 32,588 -84,115 22,030 39,112 -12,452 -
Tax -10,849 -7,649 -9,861 -4,629 -16,780 -6,721 21,695 -
NP 64,863 51,955 22,727 -88,744 5,250 32,391 9,243 38.34%
-
NP to SH 46,500 29,774 14,706 -88,744 5,250 36,765 -21,482 -
-
Tax Rate 14.33% 12.83% 30.26% - 76.17% 17.18% - -
Total Cost 2,519,840 1,892,729 1,376,575 1,212,950 999,839 1,072,018 1,056,631 15.57%
-
Net Worth 393,024 357,440 343,724 335,927 133,170 449,618 416,606 -0.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,087 6,538 - - - - - -
Div Payout % 28.14% 21.96% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 393,024 357,440 343,724 335,927 133,170 449,618 416,606 -0.96%
NOSH 436,694 435,902 435,094 436,269 134,516 436,522 438,533 -0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.51% 2.67% 1.62% -7.89% 0.52% 2.93% 0.87% -
ROE 11.83% 8.33% 4.28% -26.42% 3.94% 8.18% -5.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 591.88 446.13 321.61 257.69 747.19 253.00 243.05 15.98%
EPS 10.65 6.83 3.38 -20.34 3.90 8.42 -4.90 -
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.82 0.79 0.77 0.99 1.03 0.95 -0.89%
Adjusted Per Share Value based on latest NOSH - 436,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 592.91 446.09 320.99 257.88 230.56 253.34 244.50 15.90%
EPS 10.67 6.83 3.37 -20.36 1.20 8.43 -4.93 -
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.8199 0.7885 0.7706 0.3055 1.0314 0.9557 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.85 0.38 0.36 0.41 0.62 0.67 0.00 -
P/RPS 0.14 0.09 0.11 0.16 0.08 0.26 0.00 -
P/EPS 7.98 5.56 10.65 -2.02 15.89 7.96 0.00 -
EY 12.53 17.97 9.39 -49.61 6.29 12.57 0.00 -
DY 3.53 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.46 0.46 0.53 0.63 0.65 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 -
Price 0.94 0.47 0.37 0.37 0.68 0.70 0.00 -
P/RPS 0.16 0.11 0.12 0.14 0.09 0.28 0.00 -
P/EPS 8.83 6.88 10.95 -1.82 17.42 8.31 0.00 -
EY 11.33 14.53 9.14 -54.98 5.74 12.03 0.00 -
DY 3.19 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.47 0.48 0.69 0.68 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