[ENG] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
09-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -735.4%
YoY- -148.31%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 636,588 500,590 466,917 418,308 430,204 380,978 370,094 43.51%
PBT 71,156 12,623 -2,974 -23,884 -8,248 23,899 29,345 80.39%
Tax -15,900 6,520 6,875 10,984 12,420 -2,195 -2,870 212.76%
NP 55,256 19,143 3,901 -12,900 4,172 21,704 26,474 63.24%
-
NP to SH 44,604 14,796 2,774 -11,488 1,808 17,150 21,352 63.34%
-
Tax Rate 22.35% -51.65% - - - 9.18% 9.78% -
Total Cost 581,332 481,447 463,016 431,208 426,032 359,274 343,620 41.93%
-
Net Worth 199,294 193,590 176,272 163,943 166,110 175,072 175,560 8.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,755 - - - 10,718 4,744 -
Div Payout % - 72.69% - - - 62.50% 22.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 199,294 193,590 176,272 163,943 166,110 175,072 175,560 8.81%
NOSH 118,627 119,500 122,411 119,666 112,999 119,097 118,622 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.68% 3.82% 0.84% -3.08% 0.97% 5.70% 7.15% -
ROE 22.38% 7.64% 1.57% -7.01% 1.09% 9.80% 12.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 536.63 418.90 381.43 349.56 380.71 319.89 311.99 43.50%
EPS 37.60 12.40 2.27 -9.60 1.60 14.40 18.00 63.33%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 4.00 -
NAPS 1.68 1.62 1.44 1.37 1.47 1.47 1.48 8.80%
Adjusted Per Share Value based on latest NOSH - 119,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 562.64 442.44 412.68 369.72 380.23 336.72 327.10 43.51%
EPS 39.42 13.08 2.45 -10.15 1.60 15.16 18.87 63.34%
DPS 0.00 9.51 0.00 0.00 0.00 9.47 4.19 -
NAPS 1.7614 1.711 1.558 1.449 1.4681 1.5474 1.5517 8.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 1.30 1.31 1.71 1.85 2.04 1.96 -
P/RPS 0.22 0.31 0.34 0.49 0.49 0.64 0.63 -50.37%
P/EPS 3.19 10.50 57.79 -17.81 115.63 14.17 10.89 -55.85%
EY 31.33 9.52 1.73 -5.61 0.86 7.06 9.18 126.51%
DY 0.00 6.92 0.00 0.00 0.00 4.41 2.04 -
P/NAPS 0.71 0.80 0.91 1.25 1.26 1.39 1.32 -33.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 -
Price 1.55 1.41 1.57 1.52 1.77 2.04 1.98 -
P/RPS 0.29 0.34 0.41 0.43 0.46 0.64 0.63 -40.35%
P/EPS 4.12 11.39 69.26 -15.83 110.63 14.17 11.00 -48.00%
EY 24.26 8.78 1.44 -6.32 0.90 7.06 9.09 92.29%
DY 0.00 6.38 0.00 0.00 0.00 4.41 2.02 -
P/NAPS 0.92 0.87 1.09 1.11 1.20 1.39 1.34 -22.15%

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