[ENG] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -60.21%
YoY- -93.87%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,402 141,034 101,603 107,551 103,407 102,493 87,157 43.72%
PBT 14,854 9,711 -9,880 -2,062 1,890 3,922 6,806 68.01%
Tax 1,363 -335 2,387 3,105 -42 973 -1,270 -
NP 16,217 9,376 -7,493 1,043 1,848 4,895 5,536 104.33%
-
NP to SH 12,715 7,825 -6,196 452 1,136 4,123 4,523 98.81%
-
Tax Rate -9.18% 3.45% - - 2.22% -24.81% 18.66% -
Total Cost 134,185 131,658 109,096 106,508 101,559 97,598 81,621 39.16%
-
Net Worth 185,698 173,353 163,240 166,110 185,546 174,344 173,778 4.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,713 - - - 7,573 - 3,570 107.63%
Div Payout % 84.26% - - - 666.67% - 78.95% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 185,698 173,353 163,240 166,110 185,546 174,344 173,778 4.50%
NOSH 119,037 120,384 119,153 112,999 126,222 117,799 119,026 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.78% 6.65% -7.37% 0.97% 1.79% 4.78% 6.35% -
ROE 6.85% 4.51% -3.80% 0.27% 0.61% 2.36% 2.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 126.35 117.15 85.27 95.18 81.92 87.01 73.22 43.72%
EPS 10.70 6.50 -5.20 0.40 0.90 3.50 3.80 99.02%
DPS 9.00 0.00 0.00 0.00 6.00 0.00 3.00 107.59%
NAPS 1.56 1.44 1.37 1.47 1.47 1.48 1.46 4.50%
Adjusted Per Share Value based on latest NOSH - 112,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 132.93 124.65 89.80 95.06 91.40 90.59 77.03 43.72%
EPS 11.24 6.92 -5.48 0.40 1.00 3.64 4.00 98.75%
DPS 9.47 0.00 0.00 0.00 6.69 0.00 3.16 107.44%
NAPS 1.6413 1.5322 1.4428 1.4681 1.6399 1.5409 1.5359 4.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.30 1.31 1.71 1.85 2.04 1.96 2.18 -
P/RPS 1.03 1.12 2.01 1.94 2.49 2.25 2.98 -50.65%
P/EPS 12.17 20.15 -32.88 462.50 226.67 56.00 57.37 -64.33%
EY 8.22 4.96 -3.04 0.22 0.44 1.79 1.74 180.75%
DY 6.92 0.00 0.00 0.00 2.94 0.00 1.38 192.10%
P/NAPS 0.83 0.91 1.25 1.26 1.39 1.32 1.49 -32.22%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 09/08/07 17/05/07 27/02/07 09/11/06 10/08/06 -
Price 1.41 1.57 1.52 1.77 2.04 1.98 1.91 -
P/RPS 1.12 1.34 1.78 1.86 2.49 2.28 2.61 -43.02%
P/EPS 13.20 24.15 -29.23 442.50 226.67 56.57 50.26 -58.88%
EY 7.58 4.14 -3.42 0.23 0.44 1.77 1.99 143.30%
DY 6.38 0.00 0.00 0.00 2.94 0.00 1.57 154.00%
P/NAPS 0.90 1.09 1.11 1.20 1.39 1.34 1.31 -22.08%

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