[MASTER] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.74%
YoY- 2.6%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 63,754 50,327 39,429 33,673 36,549 60,281 83,458 -4.38%
PBT 6,678 3,298 -544 -2,985 -2,631 -15,443 -4,748 -
Tax -1,492 -1,237 224 316 -104 359 885 -
NP 5,186 2,061 -320 -2,669 -2,735 -15,084 -3,863 -
-
NP to SH 5,222 2,066 -319 -2,665 -2,736 -15,082 -3,863 -
-
Tax Rate 22.34% 37.51% - - - - - -
Total Cost 58,568 48,266 39,749 36,342 39,284 75,365 87,321 -6.43%
-
Net Worth 45,727 38,713 29,600 37,320 39,682 45,093 57,876 -3.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 45,727 38,713 29,600 37,320 39,682 45,093 57,876 -3.84%
NOSH 49,703 49,632 40,000 49,760 49,602 49,553 49,047 0.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.13% 4.10% -0.81% -7.93% -7.48% -25.02% -4.63% -
ROE 11.42% 5.34% -1.08% -7.14% -6.89% -33.45% -6.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 128.27 101.40 98.57 67.67 73.68 121.65 170.16 -4.59%
EPS 10.51 4.16 -0.80 -5.36 -5.52 -30.44 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.92 0.78 0.74 0.75 0.80 0.91 1.18 -4.06%
Adjusted Per Share Value based on latest NOSH - 49,760
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 116.72 92.14 72.19 61.65 66.91 110.36 152.80 -4.38%
EPS 9.56 3.78 -0.58 -4.88 -5.01 -27.61 -7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.8372 0.7088 0.5419 0.6833 0.7265 0.8256 1.0596 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.38 0.45 0.43 0.65 0.32 0.48 0.94 -
P/RPS 0.30 0.44 0.44 0.96 0.43 0.39 0.55 -9.60%
P/EPS 3.62 10.81 -53.92 -12.14 -5.80 -1.58 -11.93 -
EY 27.65 9.25 -1.85 -8.24 -17.24 -63.41 -8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.41 0.58 0.58 0.87 0.40 0.53 0.80 -10.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 24/11/09 28/11/08 23/11/07 - 28/11/05 25/11/04 -
Price 0.41 0.40 0.37 0.64 0.00 0.45 1.00 -
P/RPS 0.32 0.39 0.38 0.95 0.00 0.37 0.59 -9.68%
P/EPS 3.90 9.61 -46.39 -11.95 0.00 -1.48 -12.70 -
EY 25.63 10.41 -2.16 -8.37 0.00 -67.64 -7.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.45 0.51 0.50 0.85 0.00 0.49 0.85 -10.05%

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