[ENG] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -38.61%
YoY- -33.45%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 105,934 128,284 101,603 87,157 81,827 70,534 48,362 13.94%
PBT 13,019 12,234 -9,880 6,806 10,103 8,066 5,499 15.43%
Tax -1,317 -3,533 2,387 -1,270 -1,208 -2,055 -1,264 0.68%
NP 11,702 8,701 -7,493 5,536 8,895 6,011 4,235 18.44%
-
NP to SH 11,450 7,870 -6,196 4,523 6,796 6,011 4,235 18.01%
-
Tax Rate 10.12% 28.88% - 18.66% 11.96% 25.48% 22.99% -
Total Cost 94,232 119,583 109,096 81,621 72,932 64,523 44,127 13.46%
-
Net Worth 209,916 195,557 163,240 173,778 116,766 122,724 101,802 12.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,578 3,577 - 3,570 5,838 2,504 - -
Div Payout % 31.25% 45.45% - 78.95% 85.91% 41.67% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 209,916 195,557 163,240 173,778 116,766 122,724 101,802 12.80%
NOSH 119,270 119,242 119,153 119,026 116,766 83,486 81,442 6.55%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.05% 6.78% -7.37% 6.35% 10.87% 8.52% 8.76% -
ROE 5.45% 4.02% -3.80% 2.60% 5.82% 4.90% 4.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 88.82 107.58 85.27 73.22 70.08 84.49 59.38 6.93%
EPS 9.60 6.60 -5.20 3.80 5.80 7.20 5.20 10.74%
DPS 3.00 3.00 0.00 3.00 5.00 3.00 0.00 -
NAPS 1.76 1.64 1.37 1.46 1.00 1.47 1.25 5.86%
Adjusted Per Share Value based on latest NOSH - 119,026
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 93.63 113.38 89.80 77.03 72.32 62.34 42.74 13.94%
EPS 10.12 6.96 -5.48 4.00 6.01 5.31 3.74 18.02%
DPS 3.16 3.16 0.00 3.16 5.16 2.21 0.00 -
NAPS 1.8553 1.7284 1.4428 1.5359 1.032 1.0847 0.8998 12.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.99 1.19 1.71 2.18 2.55 3.72 3.00 -
P/RPS 1.11 1.11 2.01 2.98 3.64 4.40 5.05 -22.29%
P/EPS 10.31 18.03 -32.88 57.37 43.81 51.67 57.69 -24.92%
EY 9.70 5.55 -3.04 1.74 2.28 1.94 1.73 33.25%
DY 3.03 2.52 0.00 1.38 1.96 0.81 0.00 -
P/NAPS 0.56 0.73 1.25 1.49 2.55 2.53 2.40 -21.52%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 14/08/08 09/08/07 10/08/06 11/08/05 27/09/04 21/08/03 -
Price 1.12 1.38 1.52 1.91 2.05 3.14 3.52 -
P/RPS 1.26 1.28 1.78 2.61 2.93 3.72 5.93 -22.73%
P/EPS 11.67 20.91 -29.23 50.26 35.22 43.61 67.69 -25.37%
EY 8.57 4.78 -3.42 1.99 2.84 2.29 1.48 33.96%
DY 2.68 2.17 0.00 1.57 2.44 0.96 0.00 -
P/NAPS 0.64 0.84 1.11 1.31 2.05 2.14 2.82 -21.88%

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