[HARTA] YoY TTM Result on 31-Mar-2007 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -17.7%
YoY--%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Revenue 571,892 443,204 144,798 68,933 133,793 0 -100.00%
PBT 177,938 95,548 22,433 2,457 4,197 0 -100.00%
Tax -34,688 -11,041 -3,367 -239 -389 0 -100.00%
NP 143,250 84,507 19,066 2,218 3,808 0 -100.00%
-
NP to SH 143,090 84,492 19,043 2,218 3,808 0 -100.00%
-
Tax Rate 19.49% 11.56% 15.01% 9.73% 9.27% - -
Total Cost 428,642 358,697 125,732 66,715 129,985 0 -100.00%
-
Net Worth 354,307 255,549 180,500 0 61,694 0 -100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Div 48,469 19,382 - 702 702 - -100.00%
Div Payout % 33.87% 22.94% - 31.65% 18.44% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Net Worth 354,307 255,549 180,500 0 61,694 0 -100.00%
NOSH 242,344 242,249 242,282 35,101 35,101 0 -100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
NP Margin 25.05% 19.07% 13.17% 3.22% 2.85% 0.00% -
ROE 40.39% 33.06% 10.55% 0.00% 6.17% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
RPS 235.98 182.95 59.76 196.38 381.16 0.00 -100.00%
EPS 59.04 34.88 7.86 6.32 10.85 0.00 -100.00%
DPS 20.00 8.00 0.00 2.00 2.00 0.00 -100.00%
NAPS 1.462 1.0549 0.745 0.00 1.7576 1.6738 0.15%
Adjusted Per Share Value based on latest NOSH - 35,101
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
RPS 16.68 12.93 4.22 2.01 3.90 0.00 -100.00%
EPS 4.17 2.47 0.56 0.06 0.11 0.00 -100.00%
DPS 1.41 0.57 0.00 0.02 0.02 0.00 -100.00%
NAPS 0.1034 0.0746 0.0527 0.00 0.018 1.6738 3.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Date 31/03/10 31/03/09 - - - - -
Price 6.83 2.08 0.00 0.00 0.00 0.00 -
P/RPS 2.89 1.14 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.57 5.96 0.00 0.00 0.00 0.00 -100.00%
EY 8.64 16.77 0.00 0.00 0.00 0.00 -100.00%
DY 2.93 3.85 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.67 1.97 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/05/00 31/05/99 CAGR
Date 11/05/10 20/05/09 - - 31/07/00 - -
Price 6.54 2.97 0.00 0.00 0.00 0.00 -
P/RPS 2.77 1.62 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.08 8.52 0.00 0.00 0.00 0.00 -100.00%
EY 9.03 11.74 0.00 0.00 0.00 0.00 -100.00%
DY 3.06 2.69 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.47 2.82 0.00 0.00 0.00 0.00 -100.00%

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