[SIGN] QoQ Quarter Result on 31-Mar-2008 [#3]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -47.78%
YoY--%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 41,430 40,600 39,520 25,067 45,610 0 0 -
PBT 6,135 6,813 6,551 4,511 8,690 0 0 -
Tax -1,416 -1,416 -1,313 -1,120 -1,858 0 0 -
NP 4,719 5,397 5,238 3,391 6,832 0 0 -
-
NP to SH 4,520 4,990 5,194 3,404 6,519 0 0 -
-
Tax Rate 23.08% 20.78% 20.04% 24.83% 21.38% - - -
Total Cost 36,711 35,203 34,282 21,676 38,778 0 0 -
-
Net Worth 76,126 73,240 67,122 59,002 8,599 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 39 - - - - -
Div Payout % - - 0.77% - - - - -
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 76,126 73,240 67,122 59,002 8,599 0 0 -
NOSH 79,298 80,483 79,907 75,644 13,870 0 0 -
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 11.39% 13.29% 13.25% 13.53% 14.98% 0.00% 0.00% -
ROE 5.94% 6.81% 7.74% 5.77% 75.81% 0.00% 0.00% -
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 52.25 50.44 49.46 33.14 328.83 0.00 0.00 -
EPS 5.70 6.20 6.50 4.50 47.00 0.00 0.00 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.84 0.78 0.62 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.42 6.29 6.12 3.88 7.07 0.00 0.00 -
EPS 0.70 0.77 0.80 0.53 1.01 0.00 0.00 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1179 0.1135 0.104 0.0914 0.0133 0.00 0.00 -
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 - - - -
Price 1.10 1.16 1.07 1.00 0.00 0.00 0.00 -
P/RPS 2.11 2.30 2.16 3.02 0.00 0.00 0.00 -
P/EPS 19.30 18.71 16.46 22.22 0.00 0.00 0.00 -
EY 5.18 5.34 6.07 4.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.27 1.28 0.00 0.00 0.00 -
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 18/02/09 17/11/08 25/08/08 20/05/08 28/01/08 - - -
Price 1.05 1.07 1.20 1.17 1.05 0.00 0.00 -
P/RPS 2.01 2.12 2.43 3.53 0.00 0.00 0.00 -
P/EPS 18.42 17.26 18.46 26.00 0.00 0.00 0.00 -
EY 5.43 5.79 5.42 3.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.43 1.50 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