[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 24.11%
YoY- -43.76%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 158,243 75,651 335,038 228,353 152,078 74,441 295,917 -34.19%
PBT 8,649 5,356 15,306 10,793 8,887 5,299 20,275 -43.42%
Tax -2,606 -1,338 -9,487 -3,838 -2,848 -1,506 -4,430 -29.86%
NP 6,043 4,018 5,819 6,955 6,039 3,793 15,845 -47.50%
-
NP to SH 5,902 3,548 6,110 7,084 5,708 3,522 14,406 -44.92%
-
Tax Rate 30.13% 24.98% 61.98% 35.56% 32.05% 28.42% 21.85% -
Total Cost 152,200 71,633 329,219 221,398 146,039 70,648 280,072 -33.48%
-
Net Worth 191,097 187,894 164,081 191,107 188,933 191,108 187,077 1.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 191,097 187,894 164,081 191,107 188,933 191,108 187,077 1.43%
NOSH 100,050 99,943 100,050 100,056 99,964 100,056 100,041 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.82% 5.31% 1.74% 3.05% 3.97% 5.10% 5.35% -
ROE 3.09% 1.89% 3.72% 3.71% 3.02% 1.84% 7.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 158.16 75.69 334.87 228.22 152.13 74.40 295.79 -34.19%
EPS 5.90 3.55 6.11 7.08 5.71 3.52 14.40 -44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.88 1.64 1.91 1.89 1.91 1.87 1.42%
Adjusted Per Share Value based on latest NOSH - 99,710
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.12 67.94 300.89 205.08 136.58 66.85 265.76 -34.19%
EPS 5.30 3.19 5.49 6.36 5.13 3.16 12.94 -44.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7162 1.6875 1.4736 1.7163 1.6968 1.7163 1.6801 1.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.92 1.00 1.03 1.19 1.21 1.13 1.01 -
P/RPS 0.58 1.32 0.31 0.52 0.80 1.52 0.34 42.90%
P/EPS 15.60 28.17 16.87 16.81 21.19 32.10 7.01 70.70%
EY 6.41 3.55 5.93 5.95 4.72 3.12 14.26 -41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.63 0.62 0.64 0.59 0.54 -7.57%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 -
Price 0.86 0.88 1.08 1.17 1.17 1.22 1.20 -
P/RPS 0.54 1.16 0.32 0.51 0.77 1.64 0.41 20.21%
P/EPS 14.58 24.79 17.68 16.53 20.49 34.66 8.33 45.38%
EY 6.86 4.03 5.65 6.05 4.88 2.89 12.00 -31.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.66 0.61 0.62 0.64 0.64 -20.97%

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