[EQ8MY25] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 31.4%
YoY- -138.93%
View:
Show?
TTM Result
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 200,694 178,031 112,635 10,437 0 0 0 -
PBT 197,051 110,370 -113,399 -226,247 -331,489 -266,090 -106,867 -
Tax -1,909 -3,245 -3,939 -4,731 -5,218 -3,635 -2,491 -14.10%
NP 195,142 107,125 -117,338 -230,978 -336,707 -269,725 -109,358 -
-
NP to SH 195,142 107,125 -117,338 -230,978 -336,707 -269,725 -109,358 -
-
Tax Rate 0.97% 2.94% - - - - - -
Total Cost 5,552 70,906 229,973 241,415 336,707 269,725 109,358 -81.77%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,114 9,114 9,114 4,571 - - - -
Div Payout % 4.67% 8.51% 0.00% 0.00% - - - -
Equity
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 790,789 812,370 826,121 831,100 83,727,501 84,403,685 63,440,001 -91.82%
Ratio Analysis
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 97.23% 60.17% -104.18% -2,213.07% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.38 21.92 13.63 1.26 0.00 0.00 0.00 -
EPS 24.68 13.19 -14.20 -27.79 -0.40 -0.32 -0.17 -
DPS 1.15 1.12 1.10 0.55 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 831,100
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 148.55 131.78 83.37 7.73 0.00 0.00 0.00 -
EPS 144.44 79.29 -86.85 -170.97 -249.23 -199.65 -80.95 -
DPS 6.75 6.75 6.75 3.38 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/03/10 29/09/09 30/06/09 26/03/09 - - - -
Price 0.835 0.79 0.73 0.62 0.00 0.00 0.00 -
P/RPS 3.29 3.60 5.35 49.37 0.00 0.00 0.00 -
P/EPS 3.38 5.99 -5.14 -2.23 0.00 0.00 0.00 -
EY 29.55 16.69 -19.46 -44.83 0.00 0.00 0.00 -
DY 1.38 1.42 1.51 0.89 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/05/10 20/11/09 26/08/09 29/05/09 25/02/09 - - -
Price 0.787 0.813 0.77 0.71 0.61 0.00 0.00 -
P/RPS 3.10 3.71 5.65 56.54 0.00 0.00 0.00 -
P/EPS 3.19 6.17 -5.42 -2.55 -151.69 0.00 0.00 -
EY 31.36 16.22 -18.45 -39.14 -0.66 0.00 0.00 -
DY 1.46 1.38 1.43 0.77 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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