[ENG] YoY Annualized 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- -89.46%
YoY- -93.87%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 614,112 403,064 636,588 430,204 351,684 303,192 281,876 13.85%
PBT 80,268 -1,000 71,156 -8,248 45,124 37,916 36,324 14.12%
Tax -6,876 1,284 -15,900 12,420 -7,424 -5,128 -10,028 -6.09%
NP 73,392 284 55,256 4,172 37,700 32,788 26,296 18.64%
-
NP to SH 72,660 -336 44,604 1,808 29,472 24,520 26,296 18.44%
-
Tax Rate 8.57% - 22.35% - 16.45% 13.52% 27.61% -
Total Cost 540,720 402,780 581,332 426,032 313,984 270,404 255,580 13.29%
-
Net Worth 252,158 143,639 199,294 166,110 181,823 139,263 115,669 13.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 252,158 143,639 199,294 166,110 181,823 139,263 115,669 13.86%
NOSH 119,506 83,999 118,627 112,999 118,838 118,019 83,215 6.21%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.95% 0.07% 8.68% 0.97% 10.72% 10.81% 9.33% -
ROE 28.82% -0.23% 22.38% 1.09% 16.21% 17.61% 22.73% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 513.87 479.84 536.63 380.71 295.93 256.90 338.73 7.18%
EPS 60.80 -0.40 37.60 1.60 24.80 20.80 31.60 11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.71 1.68 1.47 1.53 1.18 1.39 7.20%
Adjusted Per Share Value based on latest NOSH - 112,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 542.78 356.24 562.64 380.23 310.83 267.97 249.13 13.85%
EPS 64.22 -0.30 39.42 1.60 26.05 21.67 23.24 18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2287 1.2695 1.7614 1.4681 1.607 1.2309 1.0223 13.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.68 0.51 1.20 1.85 2.50 2.73 4.68 -
P/RPS 0.52 0.11 0.22 0.49 0.84 1.06 1.38 -15.00%
P/EPS 4.41 -127.50 3.19 115.63 10.08 13.14 14.81 -18.27%
EY 22.69 -0.78 31.33 0.86 9.92 7.61 6.75 22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.30 0.71 1.26 1.63 2.31 3.37 -15.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 21/05/08 17/05/07 17/05/06 12/05/05 20/05/04 -
Price 2.25 0.90 1.55 1.77 2.40 2.67 4.00 -
P/RPS 0.44 0.19 0.29 0.46 0.81 1.04 1.18 -15.15%
P/EPS 3.70 -225.00 4.12 110.63 9.68 12.85 12.66 -18.52%
EY 27.02 -0.44 24.26 0.90 10.33 7.78 7.90 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.53 0.92 1.20 1.57 2.26 2.88 -15.20%

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