[HELP] QoQ Annualized Quarter Result on 31-Oct-2007 [#4]

Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 16.35%
YoY- 20.01%
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 80,510 84,216 72,268 61,701 58,854 63,982 53,472 31.39%
PBT 14,204 16,036 5,644 13,398 12,276 14,534 7,544 52.53%
Tax -5,138 -5,674 -2,336 -3,742 -4,000 -4,726 -2,508 61.37%
NP 9,065 10,362 3,308 9,656 8,276 9,808 5,036 48.02%
-
NP to SH 9,082 10,372 3,276 9,668 8,309 9,858 5,092 47.12%
-
Tax Rate 36.17% 35.38% 41.39% 27.93% 32.58% 32.52% 33.24% -
Total Cost 71,445 73,854 68,960 52,045 50,578 54,174 48,436 29.61%
-
Net Worth 77,851 78,684 75,530 66,064 61,464 58,467 0 -
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - 2,416 - - - -
Div Payout % - - - 25.00% - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 77,851 78,684 75,530 66,064 61,464 58,467 0 -
NOSH 88,467 89,413 91,000 80,566 77,802 74,009 74,882 11.76%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.26% 12.30% 4.58% 15.65% 14.06% 15.33% 9.42% -
ROE 11.67% 13.18% 4.34% 14.63% 13.52% 16.86% 0.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 91.01 94.19 79.42 76.58 75.65 86.45 71.41 17.56%
EPS 10.27 11.60 3.60 12.00 10.68 13.32 6.80 31.66%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.83 0.82 0.79 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,785
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 55.96 58.53 50.23 42.88 40.91 44.47 37.16 31.41%
EPS 6.31 7.21 2.28 6.72 5.78 6.85 3.54 47.06%
DPS 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
NAPS 0.5411 0.5469 0.525 0.4592 0.4272 0.4064 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 - - -
Price 1.40 0.93 0.99 1.59 0.98 0.00 0.00 -
P/RPS 1.54 0.99 1.25 2.08 1.30 0.00 0.00 -
P/EPS 13.64 8.02 27.50 13.25 9.18 0.00 0.00 -
EY 7.33 12.47 3.64 7.55 10.90 0.00 0.00 -
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.59 1.06 1.19 1.94 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 26/06/08 25/03/08 21/12/07 26/09/07 26/06/07 - -
Price 1.21 0.90 1.45 1.39 1.46 0.89 0.00 -
P/RPS 1.33 0.96 1.83 1.82 1.93 1.03 0.00 -
P/EPS 11.79 7.76 40.28 11.58 13.67 6.68 0.00 -
EY 8.48 12.89 2.48 8.63 7.32 14.97 0.00 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.38 1.02 1.75 1.70 1.85 1.13 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