[ENG] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 226.29%
YoY- 89.79%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 128,284 159,147 150,402 141,034 101,603 107,551 103,407 15.47%
PBT 12,234 17,789 14,854 9,711 -9,880 -2,062 1,890 247.72%
Tax -3,533 -3,975 1,363 -335 2,387 3,105 -42 1825.02%
NP 8,701 13,814 16,217 9,376 -7,493 1,043 1,848 181.18%
-
NP to SH 7,870 11,151 12,715 7,825 -6,196 452 1,136 263.83%
-
Tax Rate 28.88% 22.35% -9.18% 3.45% - - 2.22% -
Total Cost 119,583 145,333 134,185 131,658 109,096 106,508 101,559 11.51%
-
Net Worth 195,557 199,294 185,698 173,353 163,240 166,110 185,546 3.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,577 - 10,713 - - - 7,573 -39.37%
Div Payout % 45.45% - 84.26% - - - 666.67% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 195,557 199,294 185,698 173,353 163,240 166,110 185,546 3.56%
NOSH 119,242 118,627 119,037 120,384 119,153 112,999 126,222 -3.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.78% 8.68% 10.78% 6.65% -7.37% 0.97% 1.79% -
ROE 4.02% 5.60% 6.85% 4.51% -3.80% 0.27% 0.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.58 134.16 126.35 117.15 85.27 95.18 81.92 19.94%
EPS 6.60 9.40 10.70 6.50 -5.20 0.40 0.90 277.91%
DPS 3.00 0.00 9.00 0.00 0.00 0.00 6.00 -37.03%
NAPS 1.64 1.68 1.56 1.44 1.37 1.47 1.47 7.57%
Adjusted Per Share Value based on latest NOSH - 120,384
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 113.38 140.66 132.93 124.65 89.80 95.06 91.40 15.46%
EPS 6.96 9.86 11.24 6.92 -5.48 0.40 1.00 264.96%
DPS 3.16 0.00 9.47 0.00 0.00 0.00 6.69 -39.37%
NAPS 1.7284 1.7614 1.6413 1.5322 1.4428 1.4681 1.6399 3.56%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.19 1.20 1.30 1.31 1.71 1.85 2.04 -
P/RPS 1.11 0.89 1.03 1.12 2.01 1.94 2.49 -41.67%
P/EPS 18.03 12.77 12.17 20.15 -32.88 462.50 226.67 -81.53%
EY 5.55 7.83 8.22 4.96 -3.04 0.22 0.44 442.70%
DY 2.52 0.00 6.92 0.00 0.00 0.00 2.94 -9.77%
P/NAPS 0.73 0.71 0.83 0.91 1.25 1.26 1.39 -34.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 17/05/07 27/02/07 -
Price 1.38 1.55 1.41 1.57 1.52 1.77 2.04 -
P/RPS 1.28 1.16 1.12 1.34 1.78 1.86 2.49 -35.85%
P/EPS 20.91 16.49 13.20 24.15 -29.23 442.50 226.67 -79.61%
EY 4.78 6.06 7.58 4.14 -3.42 0.23 0.44 391.22%
DY 2.17 0.00 6.38 0.00 0.00 0.00 2.94 -18.34%
P/NAPS 0.84 0.92 0.90 1.09 1.11 1.20 1.39 -28.54%

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