[ENG] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 110.86%
YoY- 2.71%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 287,431 209,154 175,078 157,625 141,002 80,870 54,918 31.73%
PBT 30,023 -11,942 18,087 19,582 17,148 9,302 1,486 64.95%
Tax -7,508 5,492 -3,126 -2,490 -4,563 -1,842 -1,486 30.96%
NP 22,515 -6,450 14,961 17,092 12,585 7,460 0 -
-
NP to SH 19,021 -5,744 11,891 12,926 12,585 7,460 -360 -
-
Tax Rate 25.01% - 17.28% 12.72% 26.61% 19.80% 100.00% -
Total Cost 264,916 215,604 160,117 140,533 128,417 73,410 54,918 29.95%
-
Net Worth 194,965 163,943 173,608 117,342 122,516 101,358 130,500 6.91%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,566 - 3,567 5,867 2,500 - - -
Div Payout % 18.75% - 30.00% 45.39% 19.87% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 194,965 163,943 173,608 117,342 122,516 101,358 130,500 6.91%
NOSH 118,881 119,666 118,910 117,342 83,344 81,086 89,999 4.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.83% -3.08% 8.55% 10.84% 8.93% 9.22% 0.00% -
ROE 9.76% -3.50% 6.85% 11.02% 10.27% 7.36% -0.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 241.78 174.78 147.24 134.33 169.18 99.73 61.02 25.76%
EPS 16.00 -4.80 10.00 11.00 15.10 9.20 -0.40 -
DPS 3.00 0.00 3.00 5.00 3.00 0.00 0.00 -
NAPS 1.64 1.37 1.46 1.00 1.47 1.25 1.45 2.07%
Adjusted Per Share Value based on latest NOSH - 116,766
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 254.04 184.86 154.74 139.32 124.62 71.48 48.54 31.73%
EPS 16.81 -5.08 10.51 11.42 11.12 6.59 -0.32 -
DPS 3.15 0.00 3.15 5.19 2.21 0.00 0.00 -
NAPS 1.7232 1.449 1.5344 1.0371 1.0828 0.8958 1.1534 6.91%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.19 1.71 2.18 2.55 3.72 3.00 2.90 -
P/RPS 0.49 0.98 1.48 1.90 2.20 3.01 4.75 -31.49%
P/EPS 7.44 -35.63 21.80 23.15 24.64 32.61 -725.00 -
EY 13.45 -2.81 4.59 4.32 4.06 3.07 -0.14 -
DY 2.52 0.00 1.38 1.96 0.81 0.00 0.00 -
P/NAPS 0.73 1.25 1.49 2.55 2.53 2.40 2.00 -15.44%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 09/08/07 10/08/06 11/08/05 27/09/04 21/08/03 22/08/02 -
Price 1.38 1.52 1.91 2.05 3.14 3.52 2.98 -
P/RPS 0.57 0.87 1.30 1.53 1.86 3.53 4.88 -30.06%
P/EPS 8.63 -31.67 19.10 18.61 20.79 38.26 -745.00 -
EY 11.59 -3.16 5.24 5.37 4.81 2.61 -0.13 -
DY 2.17 0.00 1.57 2.44 0.96 0.00 0.00 -
P/NAPS 0.84 1.11 1.31 2.05 2.14 2.82 2.06 -13.87%

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