[ENG] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.3%
YoY- 2367.04%
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 122,203 145,227 128,284 159,147 150,402 141,034 101,603 13.03%
PBT -3,434 15,083 12,234 17,789 14,854 9,711 -9,880 -50.40%
Tax -1,000 -4,259 -3,533 -3,975 1,363 -335 2,387 -
NP -4,434 10,824 8,701 13,814 16,217 9,376 -7,493 -29.40%
-
NP to SH -3,840 9,292 7,870 11,151 12,715 7,825 -6,196 -27.20%
-
Tax Rate - 28.24% 28.88% 22.35% -9.18% 3.45% - -
Total Cost 126,637 134,403 119,583 145,333 134,185 131,658 109,096 10.40%
-
Net Worth 195,490 203,709 195,557 199,294 185,698 173,353 163,240 12.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,490 - 3,577 - 10,713 - - -
Div Payout % 0.00% - 45.45% - 84.26% - - -
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 195,490 203,709 195,557 199,294 185,698 173,353 163,240 12.70%
NOSH 116,363 119,128 119,242 118,627 119,037 120,384 119,153 -1.56%
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 -3.63% 7.45% 6.78% 8.68% 10.78% 6.65% -7.37% -
ROE -1.96% 4.56% 4.02% 5.60% 6.85% 4.51% -3.80% -
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 105.02 121.91 107.58 134.16 126.35 117.15 85.27 14.82%
EPS -3.30 7.80 6.60 9.40 10.70 6.50 -5.20 -26.04%
DPS 3.00 0.00 3.00 0.00 9.00 0.00 0.00 -
NAPS 1.68 1.71 1.64 1.68 1.56 1.44 1.37 14.49%
Adjusted Per Share Value based on latest NOSH - 118,627
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.01 128.36 113.38 140.66 132.93 124.65 89.80 13.03%
EPS -3.39 8.21 6.96 9.86 11.24 6.92 -5.48 -27.29%
DPS 3.09 0.00 3.16 0.00 9.47 0.00 0.00 -
NAPS 1.7278 1.8005 1.7284 1.7614 1.6413 1.5322 1.4428 12.70%
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 31/12/07 28/09/07 29/06/07 -
Price 0.61 1.20 1.19 1.20 1.30 1.31 1.71 -
P/RPS 0.58 0.98 1.11 0.89 1.03 1.12 2.01 -56.16%
P/EPS -18.48 15.38 18.03 12.77 12.17 20.15 -32.88 -31.77%
EY -5.41 6.50 5.55 7.83 8.22 4.96 -3.04 46.59%
DY 4.92 0.00 2.52 0.00 6.92 0.00 0.00 -
P/NAPS 0.36 0.70 0.73 0.71 0.83 0.91 1.25 -56.22%
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 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 -
Price 0.56 0.91 1.38 1.55 1.41 1.57 1.52 -
P/RPS 0.53 0.75 1.28 1.16 1.12 1.34 1.78 -55.24%
P/EPS -16.97 11.67 20.91 16.49 13.20 24.15 -29.23 -30.29%
EY -5.89 8.57 4.78 6.06 7.58 4.14 -3.42 43.44%
DY 5.36 0.00 2.17 0.00 6.38 0.00 0.00 -
P/NAPS 0.33 0.53 0.84 0.92 0.90 1.09 1.11 -55.29%

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