[SIGN] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 126,004 137,605 163,890 25,067 71.30%
PBT 16,061 24,743 25,994 4,511 52.69%
Tax -4,537 -6,253 -5,633 -1,120 59.41%
NP 11,524 18,490 20,361 3,391 50.34%
-
NP to SH 11,180 18,347 19,672 3,404 48.64%
-
Tax Rate 28.25% 25.27% 21.67% 24.83% -
Total Cost 114,480 119,115 143,529 21,676 74.14%
-
Net Worth 93,263 79,550 77,725 59,002 16.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 6,402 39 - -
Div Payout % - 34.90% 0.20% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 93,263 79,550 77,725 59,002 16.48%
NOSH 118,055 79,550 80,129 75,644 15.99%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.15% 13.44% 12.42% 13.53% -
ROE 11.99% 23.06% 25.31% 5.77% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 106.73 172.98 204.53 33.14 47.67%
EPS 9.47 23.06 24.55 4.50 28.14%
DPS 0.00 8.00 0.05 0.00 -
NAPS 0.79 1.00 0.97 0.78 0.42%
Adjusted Per Share Value based on latest NOSH - 75,644
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.52 21.32 25.39 3.88 71.34%
EPS 1.73 2.84 3.05 0.53 48.33%
DPS 0.00 0.99 0.01 0.00 -
NAPS 0.1445 0.1232 0.1204 0.0914 16.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.75 1.57 1.05 1.00 -
P/RPS 0.70 0.91 0.51 3.02 -38.57%
P/EPS 7.92 6.81 4.28 22.22 -29.09%
EY 12.63 14.69 23.38 4.50 41.05%
DY 0.00 5.10 0.05 0.00 -
P/NAPS 0.95 1.57 1.08 1.28 -9.46%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 25/05/11 25/05/10 28/05/09 - -
Price 0.795 1.45 1.05 0.00 -
P/RPS 0.74 0.84 0.51 0.00 -
P/EPS 8.39 6.29 4.28 0.00 -
EY 11.91 15.91 23.38 0.00 -
DY 0.00 5.52 0.05 0.00 -
P/NAPS 1.01 1.45 1.08 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