[ENG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -24.64%
YoY- 2367.04%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 554,861 432,658 287,431 159,147 500,590 350,188 209,154 91.07%
PBT 41,672 45,106 30,023 17,789 12,623 -2,231 -11,942 -
Tax -12,767 -11,767 -7,508 -3,975 6,520 5,157 5,492 -
NP 28,905 33,339 22,515 13,814 19,143 2,926 -6,450 -
-
NP to SH 24,473 28,313 19,021 11,151 14,796 2,081 -5,744 -
-
Tax Rate 30.64% 26.09% 25.01% 22.35% -51.65% - - -
Total Cost 525,956 399,319 264,916 145,333 481,447 347,262 215,604 80.72%
-
Net Worth 200,559 203,425 194,965 199,294 193,590 176,272 163,943 14.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,162 3,568 3,566 - 10,755 - - -
Div Payout % 29.27% 12.61% 18.75% - 72.69% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 200,559 203,425 194,965 199,294 193,590 176,272 163,943 14.31%
NOSH 119,380 118,962 118,881 118,627 119,500 122,411 119,666 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.21% 7.71% 7.83% 8.68% 3.82% 0.84% -3.08% -
ROE 12.20% 13.92% 9.76% 5.60% 7.64% 1.18% -3.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 464.78 363.69 241.78 134.16 418.90 286.07 174.78 91.37%
EPS 20.50 23.80 16.00 9.40 12.40 1.70 -4.80 -
DPS 6.00 3.00 3.00 0.00 9.00 0.00 0.00 -
NAPS 1.68 1.71 1.64 1.68 1.62 1.44 1.37 14.49%
Adjusted Per Share Value based on latest NOSH - 118,627
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 490.41 382.40 254.04 140.66 442.44 309.51 184.86 91.07%
EPS 21.63 25.02 16.81 9.86 13.08 1.84 -5.08 -
DPS 6.33 3.15 3.15 0.00 9.51 0.00 0.00 -
NAPS 1.7726 1.798 1.7232 1.7614 1.711 1.558 1.449 14.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 1.20 1.19 1.20 1.30 1.31 1.71 -
P/RPS 0.13 0.33 0.49 0.89 0.31 0.46 0.98 -73.83%
P/EPS 2.98 5.04 7.44 12.77 10.50 77.06 -35.63 -
EY 33.61 19.83 13.45 7.83 9.52 1.30 -2.81 -
DY 9.84 2.50 2.52 0.00 6.92 0.00 0.00 -
P/NAPS 0.36 0.70 0.73 0.71 0.80 0.91 1.25 -56.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 -
Price 0.56 0.91 1.38 1.55 1.41 1.57 1.52 -
P/RPS 0.12 0.25 0.57 1.16 0.34 0.55 0.87 -73.14%
P/EPS 2.73 3.82 8.63 16.49 11.39 92.35 -31.67 -
EY 36.61 26.15 11.59 6.06 8.78 1.08 -3.16 -
DY 10.71 3.30 2.17 0.00 6.38 0.00 0.00 -
P/NAPS 0.33 0.53 0.84 0.92 0.87 1.09 1.11 -55.29%

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