[EQ8MY25] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 110.77%
YoY- 109.37%
View:
Show?
Annualized Quarter Result
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 90,652 237,374 225,268 41,748 0 0 0 -
PBT 85,128 234,358 222,446 39,132 -331,379 -354,636 -213,502 -
Tax -988 -2,216 -2,426 -2,896 -5,218 -4,846 -4,982 -60.31%
NP 84,140 232,142 220,020 36,236 -336,597 -359,482 -218,484 -
-
NP to SH 84,140 232,142 220,020 36,236 -336,597 -359,482 -218,484 -
-
Tax Rate 1.16% 0.95% 1.09% 7.40% - - - -
Total Cost 6,512 5,232 5,248 5,512 336,597 359,482 218,484 -86.55%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 5,955 9,084 18,284 - - - -
Div Payout % - 2.57% 4.13% 50.46% - - - -
Equity
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 790,789 812,066 825,900 831,100 82,096,829 81,700,600 84,032,310 -93.04%
Ratio Analysis
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 92.82% 97.80% 97.67% 86.80% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.46 29.23 27.28 5.02 0.00 0.00 0.00 -
EPS 10.64 28.59 26.64 4.36 -0.41 -43.36 26.54 -40.67%
DPS 0.00 0.73 1.10 2.20 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 831,100
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.10 175.70 166.74 30.90 0.00 0.00 0.00 -
EPS 62.28 171.83 162.86 26.82 -249.15 -266.09 -161.72 -
DPS 0.00 4.41 6.72 13.53 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/03/10 29/09/09 30/06/09 26/03/09 - - - -
Price 0.835 0.79 0.73 0.62 0.00 0.00 0.00 -
P/RPS 7.28 2.70 2.68 12.34 0.00 0.00 0.00 -
P/EPS 7.85 2.76 2.74 14.22 0.00 0.00 0.00 -
EY 12.74 36.19 36.49 7.03 0.00 0.00 0.00 -
DY 0.00 0.93 1.51 3.55 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/05/10 20/11/09 26/08/09 29/05/09 25/02/09 28/11/08 29/08/08 -
Price 0.787 0.813 0.77 0.71 0.61 0.00 0.00 -
P/RPS 6.87 2.78 2.82 14.13 0.00 0.00 0.00 -
P/EPS 7.40 2.84 2.89 16.28 -148.78 0.00 0.00 -
EY 13.52 35.16 34.60 6.14 -0.67 0.00 0.00 -
DY 0.00 0.90 1.43 3.10 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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