[ENG] QoQ Cumulative 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- 7.09%
YoY- -44.37%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 350,188 209,154 107,551 380,978 277,571 175,078 87,921 151.05%
PBT -2,231 -11,942 -2,062 23,899 22,009 18,087 11,281 -
Tax 5,157 5,492 3,105 -2,195 -2,153 -3,126 -1,856 -
NP 2,926 -6,450 1,043 21,704 19,856 14,961 9,425 -54.11%
-
NP to SH 2,081 -5,744 452 17,150 16,014 11,891 7,368 -56.91%
-
Tax Rate - - - 9.18% 9.78% 17.28% 16.45% -
Total Cost 347,262 215,604 106,508 359,274 257,715 160,117 78,496 169.24%
-
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 3,558 3,567 - -
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 1.18% -3.50% 0.27% 9.80% 9.12% 6.85% 4.05% -
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 286.07 174.78 95.18 319.89 234.00 147.24 73.98 146.15%
EPS 1.70 -4.80 0.40 14.40 13.50 10.00 6.20 -57.76%
DPS 0.00 0.00 0.00 9.00 3.00 3.00 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 309.51 184.86 95.06 336.72 245.33 154.74 77.71 151.05%
EPS 1.84 -5.08 0.40 15.16 14.15 10.51 6.51 -56.89%
DPS 0.00 0.00 0.00 9.47 3.15 3.15 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 0.46 0.98 1.94 0.64 0.84 1.48 3.38 -73.50%
P/EPS 77.06 -35.63 462.50 14.17 14.52 21.80 40.32 53.94%
EY 1.30 -2.81 0.22 7.06 6.89 4.59 2.48 -34.96%
DY 0.00 0.00 0.00 4.41 1.53 1.38 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 0.55 0.87 1.86 0.64 0.85 1.30 3.24 -69.30%
P/EPS 92.35 -31.67 442.50 14.17 14.67 19.10 38.71 78.44%
EY 1.08 -3.16 0.23 7.06 6.82 5.24 2.58 -44.01%
DY 0.00 0.00 0.00 4.41 1.52 1.57 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