[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.15%
YoY- -22.48%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 36,460 16,732 65,201 47,710 30,905 14,786 81,677 -41.61%
PBT 7,454 3,478 13,899 10,801 6,676 3,131 18,787 -46.03%
Tax -1,155 -863 -2,483 -2,202 -1,169 -832 -3,560 -52.81%
NP 6,299 2,615 11,416 8,599 5,507 2,299 15,227 -44.51%
-
NP to SH 6,299 2,615 11,416 8,599 5,507 2,299 15,227 -44.51%
-
Tax Rate 15.50% 24.81% 17.86% 20.39% 17.51% 26.57% 18.95% -
Total Cost 30,161 14,117 53,785 39,111 25,398 12,487 66,450 -40.96%
-
Net Worth 90,868 89,639 87,000 86,298 91,065 90,120 86,697 3.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 61 30 185 92 61 - 170 -49.53%
Div Payout % 0.98% 1.18% 1.62% 1.08% 1.12% - 1.12% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 90,868 89,639 87,000 86,298 91,065 90,120 86,697 3.18%
NOSH 61,815 61,820 61,702 61,641 61,530 61,306 61,054 0.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.28% 15.63% 17.51% 18.02% 17.82% 15.55% 18.64% -
ROE 6.93% 2.92% 13.12% 9.96% 6.05% 2.55% 17.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.98 27.07 105.67 77.40 50.23 24.12 133.78 -42.10%
EPS 10.19 4.23 18.50 13.95 8.95 3.75 24.94 -44.96%
DPS 0.10 0.05 0.30 0.15 0.10 0.00 0.28 -49.69%
NAPS 1.47 1.45 1.41 1.40 1.48 1.47 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 61,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.87 14.16 55.20 40.39 26.16 12.52 69.15 -41.61%
EPS 5.33 2.21 9.66 7.28 4.66 1.95 12.89 -44.52%
DPS 0.05 0.03 0.16 0.08 0.05 0.00 0.14 -49.69%
NAPS 0.7693 0.7589 0.7365 0.7306 0.7709 0.7629 0.734 3.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.73 2.66 2.82 2.96 3.33 3.45 3.60 -
P/RPS 4.63 9.83 2.67 3.82 6.63 14.30 2.69 43.66%
P/EPS 26.79 62.88 15.24 21.22 37.21 92.00 14.43 51.11%
EY 3.73 1.59 6.56 4.71 2.69 1.09 6.93 -33.85%
DY 0.04 0.02 0.11 0.05 0.03 0.00 0.08 -37.03%
P/NAPS 1.86 1.83 2.00 2.11 2.25 2.35 2.54 -18.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 26/02/08 27/11/07 28/08/07 29/05/07 26/02/07 -
Price 2.56 2.69 2.65 2.96 3.18 2.87 3.55 -
P/RPS 4.34 9.94 2.51 3.82 6.33 11.90 2.65 38.98%
P/EPS 25.12 63.59 14.32 21.22 35.53 76.53 14.23 46.11%
EY 3.98 1.57 6.98 4.71 2.81 1.31 7.03 -31.58%
DY 0.04 0.02 0.11 0.05 0.03 0.00 0.08 -37.03%
P/NAPS 1.74 1.86 1.88 2.11 2.15 1.95 2.50 -21.48%

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