[EURO] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.2%
YoY- 86.35%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 91,946 121,993 99,399 90,707 45,230 19.39%
PBT 1,871 11,791 6,107 8,972 5,783 -24.56%
Tax -316 -2,622 -1,177 -1,438 -1,740 -34.70%
NP 1,555 9,169 4,930 7,534 4,043 -21.23%
-
NP to SH 1,555 9,169 4,930 7,534 4,043 -21.23%
-
Tax Rate 16.89% 22.24% 19.27% 16.03% 30.09% -
Total Cost 90,391 112,824 94,469 83,173 41,187 21.69%
-
Net Worth 71,103 72,100 0 59,063 49,717 9.35%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 1,620 2,265 2,266 2,832 - -
Div Payout % 104.23% 24.71% 45.97% 37.59% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 71,103 72,100 0 59,063 49,717 9.35%
NOSH 80,800 81,012 81,140 80,909 77,684 0.98%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.69% 7.52% 4.96% 8.31% 8.94% -
ROE 2.19% 12.72% 0.00% 12.76% 8.13% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 113.79 150.59 122.50 112.11 58.22 18.22%
EPS 1.92 11.32 6.08 9.31 5.20 -22.03%
DPS 2.00 2.80 2.80 3.50 0.00 -
NAPS 0.88 0.89 0.00 0.73 0.64 8.28%
Adjusted Per Share Value based on latest NOSH - 80,909
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.90 9.16 7.46 6.81 3.40 19.34%
EPS 0.12 0.69 0.37 0.57 0.30 -20.46%
DPS 0.12 0.17 0.17 0.21 0.00 -
NAPS 0.0534 0.0541 0.00 0.0444 0.0373 9.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.50 0.63 0.68 0.95 1.02 -
P/RPS 0.44 0.42 0.56 0.85 1.75 -29.17%
P/EPS 25.98 5.57 11.19 10.20 19.60 7.29%
EY 3.85 17.97 8.94 9.80 5.10 -6.78%
DY 4.00 4.44 4.12 3.68 0.00 -
P/NAPS 0.57 0.71 0.00 1.30 1.59 -22.60%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/05/09 29/05/08 30/05/07 23/05/06 - -
Price 0.50 0.62 0.57 0.90 0.00 -
P/RPS 0.44 0.41 0.47 0.80 0.00 -
P/EPS 25.98 5.48 9.38 9.67 0.00 -
EY 3.85 18.25 10.66 10.35 0.00 -
DY 4.00 4.52 4.91 3.89 0.00 -
P/NAPS 0.57 0.70 0.00 1.23 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