[HUMEINDx] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -10.97%
YoY- 195.12%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 126,126 118,520 137,400 208,306 211,155 187,066 172,480 -18.84%
PBT 9,456 -18,778 -98,417 105,874 88,144 48,725 34,737 -58.03%
Tax -376 -2,492 -2,307 -15,643 12,883 -1,834 -1,100 -51.14%
NP 9,080 -21,270 -100,724 90,231 101,027 46,891 33,637 -58.26%
-
NP to SH 8,912 -20,756 -100,768 90,197 101,306 47,244 34,354 -59.35%
-
Tax Rate 3.98% - - 14.78% -14.62% 3.76% 3.17% -
Total Cost 117,046 139,790 238,124 118,075 110,128 140,175 138,843 -10.77%
-
Net Worth 869,938 870,298 889,807 999,628 909,360 827,658 779,803 7.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 8,862 - 8,861 - 17,760 - -
Div Payout % - 0.00% - 9.83% - 37.59% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 869,938 870,298 889,807 999,628 909,360 827,658 779,803 7.57%
NOSH 177,176 177,250 177,252 177,239 177,263 177,609 177,631 -0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.20% -17.95% -73.31% 43.32% 47.84% 25.07% 19.50% -
ROE 1.02% -2.38% -11.32% 9.02% 11.14% 5.71% 4.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.19 66.87 77.52 117.53 119.12 105.32 97.10 -18.70%
EPS 5.03 -11.71 -56.85 50.89 57.15 26.60 19.34 -59.28%
DPS 0.00 5.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 4.91 4.91 5.02 5.64 5.13 4.66 4.39 7.75%
Adjusted Per Share Value based on latest NOSH - 177,239
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.16 66.87 77.52 117.53 119.14 105.55 97.32 -18.85%
EPS 5.03 -11.71 -56.86 50.89 57.16 26.66 19.38 -59.34%
DPS 0.00 5.00 0.00 5.00 0.00 10.02 0.00 -
NAPS 4.9084 4.9104 5.0205 5.6402 5.1308 4.6699 4.3998 7.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.99 2.62 3.14 3.42 4.02 3.40 3.86 -
P/RPS 4.20 3.92 4.05 2.91 3.37 3.23 3.98 3.65%
P/EPS 59.44 -22.37 -5.52 6.72 7.03 12.78 19.96 107.12%
EY 1.68 -4.47 -18.11 14.88 14.22 7.82 5.01 -51.76%
DY 0.00 1.91 0.00 1.46 0.00 2.94 0.00 -
P/NAPS 0.61 0.53 0.63 0.61 0.78 0.73 0.88 -21.69%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 25/02/09 19/11/08 19/08/08 26/05/08 27/02/08 -
Price 3.02 3.04 2.88 2.80 3.64 4.20 3.70 -
P/RPS 4.24 4.55 3.72 2.38 3.06 3.99 3.81 7.39%
P/EPS 60.04 -25.96 -5.07 5.50 6.37 15.79 19.13 114.51%
EY 1.67 -3.85 -19.74 18.18 15.70 6.33 5.23 -53.31%
DY 0.00 1.64 0.00 1.79 0.00 2.38 0.00 -
P/NAPS 0.62 0.62 0.57 0.50 0.71 0.90 0.84 -18.34%

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