[ALAQAR] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 55,329 44,191 35,645 5,201 119.77%
PBT 49,161 29,559 39,876 2,944 155.38%
Tax 0 0 0 0 -
NP 49,161 29,559 39,876 2,944 155.38%
-
NP to SH 49,161 29,559 39,876 2,944 155.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,168 14,632 -4,231 2,257 39.76%
-
Net Worth 533,918 436,378 351,671 335,006 16.79%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 38,541 21,800 20,581 - -
Div Payout % 78.40% 73.75% 51.61% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 533,918 436,378 351,671 335,006 16.79%
NOSH 518,367 427,821 341,428 338,390 15.26%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 88.85% 66.89% 111.87% 56.60% -
ROE 9.21% 6.77% 11.34% 0.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.67 10.33 10.44 1.54 90.52%
EPS 9.48 6.91 11.68 0.87 121.53%
DPS 7.44 5.10 6.03 0.00 -
NAPS 1.03 1.02 1.03 0.99 1.32%
Adjusted Per Share Value based on latest NOSH - 338,390
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.59 5.26 4.25 0.62 119.71%
EPS 5.86 3.52 4.75 0.35 155.60%
DPS 4.59 2.60 2.45 0.00 -
NAPS 0.6359 0.5197 0.4189 0.399 16.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.96 0.93 3.18 1.91 -
P/RPS 8.99 9.00 30.46 124.27 -58.29%
P/EPS 10.12 13.46 27.23 219.54 -64.11%
EY 9.88 7.43 3.67 0.46 177.71%
DY 7.75 5.48 1.90 0.00 -
P/NAPS 0.93 0.91 3.09 1.93 -21.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 24/11/09 24/11/08 29/11/07 - -
Price 0.98 0.87 1.00 0.00 -
P/RPS 9.18 8.42 9.58 0.00 -
P/EPS 10.33 12.59 8.56 0.00 -
EY 9.68 7.94 11.68 0.00 -
DY 7.59 5.86 6.03 0.00 -
P/NAPS 0.95 0.85 0.97 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