[ENG] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.07%
YoY- 18.75%
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 105,934 100,766 122,203 145,227 128,284 159,147 150,402 -20.85%
PBT 13,019 -250 -3,434 15,083 12,234 17,789 14,854 -8.42%
Tax -1,317 321 -1,000 -4,259 -3,533 -3,975 1,363 -
NP 11,702 71 -4,434 10,824 8,701 13,814 16,217 -19.56%
-
NP to SH 11,450 -84 -3,840 9,292 7,870 11,151 12,715 -6.75%
-
Tax Rate 10.12% - - 28.24% 28.88% 22.35% -9.18% -
Total Cost 94,232 100,695 126,637 134,403 119,583 145,333 134,185 -21.01%
-
Net Worth 209,916 143,639 195,490 203,709 195,557 199,294 185,698 8.52%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,578 - 3,490 - 3,577 - 10,713 -51.89%
Div Payout % 31.25% - 0.00% - 45.45% - 84.26% -
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 209,916 143,639 195,490 203,709 195,557 199,294 185,698 8.52%
NOSH 119,270 83,999 116,363 119,128 119,242 118,627 119,037 0.13%
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 11.05% 0.07% -3.63% 7.45% 6.78% 8.68% 10.78% -
ROE 5.45% -0.06% -1.96% 4.56% 4.02% 5.60% 6.85% -
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 88.82 119.96 105.02 121.91 107.58 134.16 126.35 -20.95%
EPS 9.60 -0.10 -3.30 7.80 6.60 9.40 10.70 -6.98%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 9.00 -51.95%
NAPS 1.76 1.71 1.68 1.71 1.64 1.68 1.56 8.38%
Adjusted Per Share Value based on latest NOSH - 119,128
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.63 89.06 108.01 128.36 113.38 140.66 132.93 -20.85%
EPS 10.12 -0.07 -3.39 8.21 6.96 9.86 11.24 -6.76%
DPS 3.16 0.00 3.09 0.00 3.16 0.00 9.47 -51.92%
NAPS 1.8553 1.2695 1.7278 1.8005 1.7284 1.7614 1.6413 8.52%
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 0.99 0.51 0.61 1.20 1.19 1.20 1.30 -
P/RPS 1.11 0.43 0.58 0.98 1.11 0.89 1.03 5.11%
P/EPS 10.31 -510.00 -18.48 15.38 18.03 12.77 12.17 -10.47%
EY 9.70 -0.20 -5.41 6.50 5.55 7.83 8.22 11.68%
DY 3.03 0.00 4.92 0.00 2.52 0.00 6.92 -42.36%
P/NAPS 0.56 0.30 0.36 0.70 0.73 0.71 0.83 -23.09%
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 27/05/09 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 -
Price 1.12 0.90 0.56 0.91 1.38 1.55 1.41 -
P/RPS 1.26 0.75 0.53 0.75 1.28 1.16 1.12 8.17%
P/EPS 11.67 -900.00 -16.97 11.67 20.91 16.49 13.20 -7.89%
EY 8.57 -0.11 -5.89 8.57 4.78 6.06 7.58 8.53%
DY 2.68 0.00 5.36 0.00 2.17 0.00 6.38 -43.94%
P/NAPS 0.64 0.53 0.33 0.53 0.84 0.92 0.90 -20.34%

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