[HARTA] YoY TTM Result on 29-Feb-2000 [#3]

Announcement Date
28-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
29-Feb-2000 [#3]
Profit Trend
QoQ- 19.62%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Revenue 391,184 72,002 101,411 96,491 17.14%
PBT 72,042 11,929 3,007 2,032 49.70%
Tax -9,578 -1,800 -312 -130 62.60%
NP 62,464 10,129 2,695 1,902 48.41%
-
NP to SH 62,400 10,127 2,695 1,902 48.39%
-
Tax Rate 13.30% 15.09% 10.38% 6.40% -
Total Cost 328,720 61,873 98,716 94,589 15.12%
-
Net Worth 232,848 185,047 0 60,387 16.48%
Dividend
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Div 9,692 - 702 - -
Div Payout % 15.53% - 26.05% - -
Equity
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Net Worth 232,848 185,047 0 60,387 16.48%
NOSH 242,399 242,272 35,101 35,056 24.43%
Ratio Analysis
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
NP Margin 15.97% 14.07% 2.66% 1.97% -
ROE 26.80% 5.47% 0.00% 3.15% -
Per Share
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 161.38 29.72 288.91 275.25 -5.85%
EPS 25.74 4.18 7.68 5.43 19.23%
DPS 4.00 0.00 2.00 0.00 -
NAPS 0.9606 0.7638 0.00 1.7226 -6.39%
Adjusted Per Share Value based on latest NOSH - 35,056
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
RPS 11.41 2.10 2.96 2.82 17.12%
EPS 1.82 0.30 0.08 0.06 47.08%
DPS 0.28 0.00 0.02 0.00 -
NAPS 0.0679 0.054 0.00 0.0176 16.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 31/12/08 - - - -
Price 1.40 0.00 0.00 0.00 -
P/RPS 0.87 0.00 0.00 0.00 -
P/EPS 5.44 0.00 0.00 0.00 -
EY 18.39 0.00 0.00 0.00 -
DY 2.86 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 29/02/00 CAGR
Date 13/02/09 - - - -
Price 1.53 0.00 0.00 0.00 -
P/RPS 0.95 0.00 0.00 0.00 -
P/EPS 5.94 0.00 0.00 0.00 -
EY 16.83 0.00 0.00 0.00 -
DY 2.61 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 0.00 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