[SIGN] YoY TTM Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1.26%
YoY- 131.79%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 96,765 116,118 138,363 158,422 64,583 10.62%
PBT 9,187 11,051 20,471 26,718 11,045 -4.49%
Tax -3,622 -4,181 -5,272 -6,392 -2,420 10.59%
NP 5,565 6,870 15,199 20,326 8,625 -10.36%
-
NP to SH 5,334 6,698 15,028 19,920 8,594 -11.23%
-
Tax Rate 39.43% 37.83% 25.75% 23.92% 21.91% -
Total Cost 91,200 109,248 123,164 138,096 55,958 12.97%
-
Net Worth 93,684 94,107 80,739 83,230 67,122 8.68%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,778 2,444 - 64 39 159.67%
Div Payout % 33.35% 36.49% - 0.32% 0.46% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 93,684 94,107 80,739 83,230 67,122 8.68%
NOSH 118,588 122,217 80,739 80,029 79,907 10.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.75% 5.92% 10.98% 12.83% 13.35% -
ROE 5.69% 7.12% 18.61% 23.93% 12.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 81.60 95.01 171.37 197.95 80.82 0.24%
EPS 4.50 5.48 18.61 24.89 10.75 -19.55%
DPS 1.50 2.00 0.00 0.08 0.05 133.89%
NAPS 0.79 0.77 1.00 1.04 0.84 -1.52%
Adjusted Per Share Value based on latest NOSH - 80,029
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.99 17.99 21.44 24.54 10.01 10.61%
EPS 0.83 1.04 2.33 3.09 1.33 -11.11%
DPS 0.28 0.38 0.00 0.01 0.01 129.90%
NAPS 0.1451 0.1458 0.1251 0.1289 0.104 8.67%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.68 0.79 1.61 1.18 1.07 -
P/RPS 0.83 0.83 0.94 0.60 1.32 -10.94%
P/EPS 15.12 14.42 8.65 4.74 9.95 11.01%
EY 6.61 6.94 11.56 21.09 10.05 -9.93%
DY 2.21 2.53 0.00 0.07 0.05 157.67%
P/NAPS 0.86 1.03 1.61 1.13 1.27 -9.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/08/12 26/08/11 26/08/10 26/08/09 - -
Price 0.66 0.68 0.94 1.50 0.00 -
P/RPS 0.81 0.72 0.55 0.76 0.00 -
P/EPS 14.67 12.41 5.05 6.03 0.00 -
EY 6.82 8.06 19.80 16.59 0.00 -
DY 2.27 2.94 0.00 0.05 0.00 -
P/NAPS 0.84 0.88 0.94 1.44 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