[QUALITY] QoQ TTM Result on 31-Jul-2008 [#2]

Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 8316.67%
YoY- -82.18%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 104,692 106,510 113,208 110,389 106,171 109,645 124,774 -11.04%
PBT -4,380 -3,801 2,141 3,050 604 966 13,617 -
Tax 354 197 -1,491 -1,250 -844 -634 -2,121 -
NP -4,026 -3,604 650 1,800 -240 332 11,496 -
-
NP to SH -4,074 -3,621 896 1,972 -24 560 11,461 -
-
Tax Rate - - 69.64% 40.98% 139.74% 65.63% 15.58% -
Total Cost 108,718 110,114 112,558 108,589 106,411 109,313 113,278 -2.70%
-
Net Worth 141,117 142,368 147,248 148,858 145,175 146,093 148,024 -3.13%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 141,117 142,368 147,248 148,858 145,175 146,093 148,024 -3.13%
NOSH 58,072 57,873 57,972 58,837 58,070 57,744 58,048 0.02%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -3.85% -3.38% 0.57% 1.63% -0.23% 0.30% 9.21% -
ROE -2.89% -2.54% 0.61% 1.32% -0.02% 0.38% 7.74% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 180.28 184.04 195.28 187.62 182.83 189.88 214.95 -11.07%
EPS -7.02 -6.26 1.55 3.35 -0.04 0.97 19.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.46 2.54 2.53 2.50 2.53 2.55 -3.16%
Adjusted Per Share Value based on latest NOSH - 58,837
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 180.68 183.82 195.38 190.52 183.24 189.23 215.34 -11.05%
EPS -7.03 -6.25 1.55 3.40 -0.04 0.97 19.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4355 2.4571 2.5413 2.5691 2.5055 2.5214 2.5547 -3.13%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.25 1.20 1.15 1.38 1.39 1.31 1.34 -
P/RPS 0.69 0.65 0.59 0.74 0.76 0.69 0.62 7.39%
P/EPS -17.82 -19.18 74.41 41.17 -3,363.23 135.08 6.79 -
EY -5.61 -5.21 1.34 2.43 -0.03 0.74 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.45 0.55 0.56 0.52 0.53 -2.53%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 30/12/08 29/09/08 30/06/08 31/03/08 27/12/07 -
Price 1.33 1.15 1.09 1.30 1.19 1.30 1.40 -
P/RPS 0.74 0.62 0.56 0.69 0.65 0.68 0.65 9.03%
P/EPS -18.96 -18.38 70.52 38.79 -2,879.31 134.05 7.09 -
EY -5.27 -5.44 1.42 2.58 -0.03 0.75 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.43 0.51 0.48 0.51 0.55 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