[QUALITY] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -639.31%
YoY- -748.72%
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 106,511 113,909 113,242 97,868 109,821 109,157 111,752 -3.13%
PBT -3,800 3,805 3,098 -1,704 603 2,237 -1,070 131.88%
Tax 197 -1,566 -1,360 -896 -359 -397 -128 -
NP -3,603 2,238 1,738 -2,600 244 1,840 -1,198 107.66%
-
NP to SH -3,620 2,216 1,672 -2,648 491 1,740 -1,164 112.32%
-
Tax Rate - 41.16% 43.90% - 59.54% 17.75% - -
Total Cost 110,114 111,670 111,504 100,468 109,577 107,317 112,950 -1.67%
-
Net Worth 142,131 147,355 152,678 145,175 144,932 147,786 141,265 0.40%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 142,131 147,355 152,678 145,175 144,932 147,786 141,265 0.40%
NOSH 58,012 58,013 60,347 58,070 57,741 57,955 56,057 2.30%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -3.38% 1.97% 1.53% -2.66% 0.22% 1.69% -1.07% -
ROE -2.55% 1.50% 1.10% -1.82% 0.34% 1.18% -0.82% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 183.60 196.35 187.65 168.53 190.19 188.35 199.35 -5.31%
EPS -6.25 3.83 2.88 -4.56 0.85 3.00 -2.06 108.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.54 2.53 2.50 2.51 2.55 2.52 -1.85%
Adjusted Per Share Value based on latest NOSH - 58,070
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 183.82 196.59 195.44 168.91 189.54 188.39 192.87 -3.13%
EPS -6.25 3.82 2.89 -4.57 0.85 3.00 -2.01 112.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.453 2.5432 2.635 2.5055 2.5013 2.5506 2.4381 0.40%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.20 1.15 1.38 1.39 1.31 1.34 1.36 -
P/RPS 0.65 0.59 0.74 0.82 0.69 0.71 0.68 -2.94%
P/EPS -19.23 30.11 49.81 -30.48 154.06 44.63 -65.50 -55.66%
EY -5.20 3.32 2.01 -3.28 0.65 2.24 -1.53 125.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.55 0.56 0.52 0.53 0.54 -6.24%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 29/09/08 30/06/08 31/03/08 27/12/07 04/10/07 -
Price 1.15 1.09 1.30 1.19 1.30 1.40 1.37 -
P/RPS 0.63 0.56 0.69 0.71 0.68 0.74 0.69 -5.85%
P/EPS -18.43 28.54 46.92 -26.10 152.88 46.63 -65.98 -57.10%
EY -5.43 3.50 2.13 -3.83 0.65 2.14 -1.52 132.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.51 0.48 0.52 0.55 0.54 -8.80%

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