[SIGN] YoY TTM Result on 30-Sep-2008 [#1]

Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 133.97%
YoY--%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 104,137 127,917 158,975 150,797 0 -
PBT 7,312 19,088 26,288 26,565 0 -
Tax -3,199 -5,298 -6,249 -5,707 0 -
NP 4,113 13,790 20,039 20,858 0 -
-
NP to SH 4,198 13,801 19,775 20,107 0 -
-
Tax Rate 43.75% 27.76% 23.77% 21.48% - -
Total Cost 100,024 114,127 138,936 129,939 0 -
-
Net Worth 96,893 95,274 87,368 73,240 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,444 - 64 39 - -
Div Payout % 58.23% - 0.32% 0.20% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,893 95,274 87,368 73,240 0 -
NOSH 124,222 120,600 79,426 80,483 0 -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.95% 10.78% 12.61% 13.83% 0.00% -
ROE 4.33% 14.49% 22.63% 27.45% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.83 106.07 200.15 187.36 0.00 -
EPS 3.38 11.44 24.90 24.98 0.00 -
DPS 1.97 0.00 0.08 0.05 0.00 -
NAPS 0.78 0.79 1.10 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,483
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.13 19.82 24.63 23.36 0.00 -
EPS 0.65 2.14 3.06 3.11 0.00 -
DPS 0.38 0.00 0.01 0.01 0.00 -
NAPS 0.1501 0.1476 0.1354 0.1135 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.70 0.88 1.62 1.16 0.00 -
P/RPS 0.84 0.83 0.81 0.62 0.00 -
P/EPS 20.71 7.69 6.51 4.64 0.00 -
EY 4.83 13.00 15.37 21.54 0.00 -
DY 2.81 0.00 0.05 0.04 0.00 -
P/NAPS 0.90 1.11 1.47 1.27 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/11/11 30/11/10 23/11/09 17/11/08 - -
Price 0.70 0.79 1.62 1.07 0.00 -
P/RPS 0.84 0.74 0.81 0.57 0.00 -
P/EPS 20.71 6.90 6.51 4.28 0.00 -
EY 4.83 14.49 15.37 23.35 0.00 -
DY 2.81 0.00 0.05 0.05 0.00 -
P/NAPS 0.90 1.00 1.47 1.18 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