[PA] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.84%
YoY--%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,229 40,024 32,181 33,716 31,869 33,689 28,489 23.74%
PBT 3,433 4,013 2,551 2,526 2,389 2,959 2,388 27.34%
Tax -552 -638 -413 -425 -404 -509 -400 23.92%
NP 2,881 3,375 2,138 2,101 1,985 2,450 1,988 28.03%
-
NP to SH 2,881 3,375 2,138 2,101 1,985 2,450 1,988 28.03%
-
Tax Rate 16.08% 15.90% 16.19% 16.83% 16.91% 17.20% 16.75% -
Total Cost 36,348 36,649 30,043 31,615 29,884 31,239 26,501 23.42%
-
Net Worth 73,635 59,195 33,558 28,013 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,380 1,325 - - - - - -
Div Payout % 47.92% 39.27% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 73,635 59,195 33,558 28,013 0 0 0 -
NOSH 92,044 88,350 54,126 46,688 46,596 46,666 46,557 57.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.34% 8.43% 6.64% 6.23% 6.23% 7.27% 6.98% -
ROE 3.91% 5.70% 6.37% 7.50% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.62 45.30 59.46 72.21 68.39 72.19 61.19 -21.40%
EPS 3.13 3.82 3.95 4.50 4.26 5.25 4.27 -18.68%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.67 0.62 0.60 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 46,688
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.61 2.66 2.14 2.24 2.12 2.24 1.89 23.98%
EPS 0.19 0.22 0.14 0.14 0.13 0.16 0.13 28.75%
DPS 0.09 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0393 0.0223 0.0186 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 - - - - - -
Price 0.70 0.71 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.64 1.57 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.36 18.59 0.00 0.00 0.00 0.00 0.00 -
EY 4.47 5.38 0.00 0.00 0.00 0.00 0.00 -
DY 2.14 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 13/09/06 31/05/06 - - - - -
Price 1.20 0.71 0.68 0.00 0.00 0.00 0.00 -
P/RPS 2.82 1.57 1.14 0.00 0.00 0.00 0.00 -
P/EPS 38.34 18.59 17.22 0.00 0.00 0.00 0.00 -
EY 2.61 5.38 5.81 0.00 0.00 0.00 0.00 -
DY 1.25 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.06 1.10 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