[ENG] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.68%
YoY- -44.37%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 466,917 418,308 430,204 380,978 370,094 350,156 351,684 20.77%
PBT -2,974 -23,884 -8,248 23,899 29,345 36,174 45,124 -
Tax 6,875 10,984 12,420 -2,195 -2,870 -6,252 -7,424 -
NP 3,901 -12,900 4,172 21,704 26,474 29,922 37,700 -77.92%
-
NP to SH 2,774 -11,488 1,808 17,150 21,352 23,782 29,472 -79.27%
-
Tax Rate - - - 9.18% 9.78% 17.28% 16.45% -
Total Cost 463,016 431,208 426,032 359,274 343,620 320,234 313,984 29.52%
-
Net Worth 176,272 163,943 166,110 175,072 175,560 173,608 181,823 -2.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 10,718 4,744 7,134 - -
Div Payout % - - - 62.50% 22.22% 30.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 176,272 163,943 166,110 175,072 175,560 173,608 181,823 -2.04%
NOSH 122,411 119,666 112,999 119,097 118,622 118,910 118,838 1.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.84% -3.08% 0.97% 5.70% 7.15% 8.55% 10.72% -
ROE 1.57% -7.01% 1.09% 9.80% 12.16% 13.70% 16.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 381.43 349.56 380.71 319.89 311.99 294.47 295.93 18.41%
EPS 2.27 -9.60 1.60 14.40 18.00 20.00 24.80 -79.66%
DPS 0.00 0.00 0.00 9.00 4.00 6.00 0.00 -
NAPS 1.44 1.37 1.47 1.47 1.48 1.46 1.53 -3.95%
Adjusted Per Share Value based on latest NOSH - 126,222
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 412.68 369.72 380.23 336.72 327.10 309.48 310.83 20.77%
EPS 2.45 -10.15 1.60 15.16 18.87 21.02 26.05 -79.28%
DPS 0.00 0.00 0.00 9.47 4.19 6.31 0.00 -
NAPS 1.558 1.449 1.4681 1.5474 1.5517 1.5344 1.607 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.31 1.71 1.85 2.04 1.96 2.18 2.50 -
P/RPS 0.34 0.49 0.49 0.64 0.63 0.74 0.84 -45.25%
P/EPS 57.79 -17.81 115.63 14.17 10.89 10.90 10.08 219.98%
EY 1.73 -5.61 0.86 7.06 9.18 9.17 9.92 -68.75%
DY 0.00 0.00 0.00 4.41 2.04 2.75 0.00 -
P/NAPS 0.91 1.25 1.26 1.39 1.32 1.49 1.63 -32.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 10/08/06 17/05/06 -
Price 1.57 1.52 1.77 2.04 1.98 1.91 2.40 -
P/RPS 0.41 0.43 0.46 0.64 0.63 0.65 0.81 -36.46%
P/EPS 69.26 -15.83 110.63 14.17 11.00 9.55 9.68 270.86%
EY 1.44 -6.32 0.90 7.06 9.09 10.47 10.33 -73.08%
DY 0.00 0.00 0.00 4.41 2.02 3.14 0.00 -
P/NAPS 1.09 1.11 1.20 1.39 1.34 1.31 1.57 -21.57%

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