[EQ8MY25] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.84%
YoY--%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 178,031 112,634 10,437 0 0 0 0 -
PBT 175,769 111,223 9,783 -331,379 -265,977 -106,751 -95,459 -
Tax -1,662 -1,213 -724 -5,218 -3,635 -2,491 -1,211 23.47%
NP 174,107 110,010 9,059 -336,597 -269,612 -109,242 -96,670 -
-
NP to SH 174,107 110,010 9,059 -336,597 -269,612 -109,242 -96,670 -
-
Tax Rate 0.95% 1.09% 7.40% - - - - -
Total Cost 3,924 2,624 1,378 336,597 269,612 109,242 96,670 -88.16%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,466 4,542 4,571 - - - - -
Div Payout % 2.57% 4.13% 50.46% - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 812,066 825,900 831,100 82,096,829 81,700,602 84,032,310 80,461,857,631 -99.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 97.80% 97.67% 86.80% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.92 13.64 1.26 0.00 0.00 0.00 0.00 -
EPS 21.44 13.32 1.09 -0.41 -32.52 13.27 -11.70 -
DPS 0.55 0.55 0.55 0.00 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 - 83,727,501
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 131.78 83.37 7.73 0.00 0.00 0.00 0.00 -
EPS 128.87 81.43 6.71 -249.15 -199.56 -80.86 -71.55 -
DPS 3.31 3.36 3.38 0.00 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/09/09 30/06/09 26/03/09 - - - - -
Price 0.79 0.73 0.62 0.00 0.00 0.00 0.00 -
P/RPS 3.60 5.35 49.37 0.00 0.00 0.00 0.00 -
P/EPS 3.68 5.48 56.88 0.00 0.00 0.00 0.00 -
EY 27.14 18.25 1.76 0.00 0.00 0.00 0.00 -
DY 0.70 0.75 0.89 0.00 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 26/08/09 29/05/09 25/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.813 0.77 0.71 0.61 0.00 0.00 0.00 -
P/RPS 3.71 5.65 56.54 0.00 0.00 0.00 0.00 -
P/EPS 3.79 5.78 65.14 -148.78 0.00 0.00 0.00 -
EY 26.37 17.30 1.54 -0.67 0.00 0.00 0.00 -
DY 0.68 0.71 0.77 0.00 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