[HARTA] QoQ Quarter Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Revenue 72,796 72,002 0 0 0 0 37,302 8.90%
PBT 10,504 11,929 0 0 0 0 2,165 22.32%
Tax -1,567 -1,800 0 0 0 0 -259 25.81%
NP 8,937 10,129 0 0 0 0 1,906 21.79%
-
NP to SH 8,916 10,127 0 0 0 0 1,906 21.75%
-
Tax Rate 14.92% 15.09% - - - - 11.96% -
Total Cost 63,859 61,873 0 0 0 0 35,396 7.81%
-
Net Worth 180,500 185,047 0 0 0 0 61,694 14.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Div - - - - - - 702 -
Div Payout % - - - - - - 36.83% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Net Worth 180,500 185,047 0 0 0 0 61,694 14.67%
NOSH 242,282 242,272 35,101 35,101 35,101 35,101 35,101 27.94%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
NP Margin 12.28% 14.07% 0.00% 0.00% 0.00% 0.00% 5.11% -
ROE 4.94% 5.47% 0.00% 0.00% 0.00% 0.00% 3.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
RPS 30.05 29.72 0.00 0.00 0.00 0.00 106.27 -14.88%
EPS 3.68 4.18 0.00 0.00 0.00 0.00 5.43 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.745 0.7638 0.00 0.00 0.00 0.00 1.7576 -10.37%
Adjusted Per Share Value based on latest NOSH - 35,101
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
RPS 2.12 2.10 0.00 0.00 0.00 0.00 1.09 8.85%
EPS 0.26 0.30 0.00 0.00 0.00 0.00 0.06 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.0527 0.054 0.00 0.00 0.00 0.00 0.018 14.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 31/05/00 CAGR
Date 29/05/08 15/04/08 - - - - 31/07/00 -
Price 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 39.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -

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