[ENG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -14.71%
YoY- 431.15%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 507,480 576,256 413,400 574,862 418,308 350,156 315,250 8.25%
PBT 24,162 65,792 25,538 60,046 -23,884 36,174 39,164 -7.73%
Tax -2,926 -3,414 -1,992 -15,016 10,984 -6,252 -4,980 -8.47%
NP 21,236 62,378 23,546 45,030 -12,900 29,922 34,184 -7.62%
-
NP to SH 20,728 61,582 22,732 38,042 -11,488 23,782 25,852 -3.61%
-
Tax Rate 12.11% 5.19% 7.80% 25.01% - 17.28% 12.72% -
Total Cost 486,244 513,878 389,854 529,832 431,208 320,234 281,066 9.56%
-
Net Worth 270,683 256,190 210,570 194,965 163,943 173,608 117,342 14.94%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 14,433 7,178 7,132 - 7,134 11,734 -
Div Payout % - 23.44% 31.58% 18.75% - 30.00% 45.39% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 270,683 256,190 210,570 194,965 163,943 173,608 117,342 14.94%
NOSH 121,929 120,277 119,642 118,881 119,666 118,910 117,342 0.64%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.18% 10.82% 5.70% 7.83% -3.08% 8.55% 10.84% -
ROE 7.66% 24.04% 10.80% 19.51% -7.01% 13.70% 22.03% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 416.21 479.11 345.53 483.56 349.56 294.47 268.66 7.56%
EPS 17.00 51.20 19.00 32.00 -9.60 20.00 22.00 -4.20%
DPS 0.00 12.00 6.00 6.00 0.00 6.00 10.00 -
NAPS 2.22 2.13 1.76 1.64 1.37 1.46 1.00 14.20%
Adjusted Per Share Value based on latest NOSH - 119,242
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 448.53 509.32 365.38 508.09 369.72 309.48 278.63 8.25%
EPS 18.32 54.43 20.09 33.62 -10.15 21.02 22.85 -3.61%
DPS 0.00 12.76 6.34 6.30 0.00 6.31 10.37 -
NAPS 2.3924 2.2643 1.8611 1.7232 1.449 1.5344 1.0371 14.94%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.78 2.30 0.99 1.19 1.71 2.18 2.55 -
P/RPS 0.43 0.48 0.29 0.25 0.49 0.74 0.95 -12.37%
P/EPS 10.47 4.49 5.21 3.72 -17.81 10.90 11.57 -1.65%
EY 9.55 22.26 19.19 26.89 -5.61 9.17 8.64 1.68%
DY 0.00 5.22 6.06 5.04 0.00 2.75 3.92 -
P/NAPS 0.80 1.08 0.56 0.73 1.25 1.49 2.55 -17.56%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 20/08/09 14/08/08 09/08/07 10/08/06 11/08/05 -
Price 2.16 1.89 1.12 1.38 1.52 1.91 2.05 -
P/RPS 0.52 0.39 0.32 0.29 0.43 0.65 0.76 -6.12%
P/EPS 12.71 3.69 5.89 4.31 -15.83 9.55 9.30 5.34%
EY 7.87 27.09 16.96 23.19 -6.32 10.47 10.75 -5.06%
DY 0.00 6.35 5.36 4.35 0.00 3.14 4.88 -
P/NAPS 0.97 0.89 0.64 0.84 1.11 1.31 2.05 -11.72%

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