Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Sunday, October 31, 2010

KLCI Stock - DXN / 5074 - 2011 Quarter 2

DXN HOLDINGS BERHAD

Listing Date: 30.09.2003
Market: MAIN
Sector: CONSUMER
Par Value: 0.25
Major Industry: Drugs, Cosmetics & Health Care
Sub Industry : Diversified Drugs, Cosmetics, & Health Care
Market Cap : 240764000*1.35 = 325,031,400 (Small)
NTA per share : (209360-10987)/227217 = 0.87 (Increased)
P/BV : 1.35/0.87 = 1.5517
Forecast P/E now : (1.35-0.0475)/0.1948 = 6.69 (High)
ROE : 17.87% (Moderate)
DY : 0.0475/1.35*100 = 3.52% (Low)
Fixed Asset Turnover(3 year) : (0.9399+0.7982+0.8417)/3 = 0.8599 (Moderate)
Liquidity Ratio : 172615/55830 = 3.0918 (High)
Receivables Collection Period : (42033+51878)/2/(272734/365) = 62 days (Acceptable)
My Target Price : 1.56+0.05 = 1.61 (PE 8, EPS 0.1948, DPS 0.0475)
My Decision : BUY
My Comment : Revenue and profit increased, good cash flow, below moderate debt and decreased, navps increasing
Technical Support Price : 0.55
Risk Rating : MODERATE


DXN HOLDINGS BERHAD is a Malaysia-based investment holding and provision of management services. The Company operates in five business segments: multi-level marketing, which is engaged in the manufacture and sale of health supplements, and other products on a multi-level marketing basis; property development, which is engaged in housing developing and contracting; energy, which is engaged in the manufacture and sale of biodiesel, and other incidental products; investment holding, which is engaged in investment holding and provision of management services, and others, which is engaged in travel agency and tour operation, information technology consultancy and advisory wholesale and retail of stationeries, household items, gifts and accessories. During the fiscal year ended February 29, 2008, the Company incorporated a 65%-owned subsidiary, Borneo Bio Best (Sabah) Sdn. Bhd. Its product lines include dietary supplements, food and beverages, personal care products and household products.

My notes based on 2011 quarter 2 report (number in '000):-

- The Group recorded an increase of 13.5% in revenue for the current quarter ended 31 August 2010 as compared to the corresponding quarter ended 31 August 2009. The increased in revenue was due to higher sales generated from the Group overseas multi-level marketing segment and realisation of a sale of a piece of land sold to Tesco Stores(Malaysia) Sdn Bhd in its Stargate development site

- The Group recorded a higher profit before tax (“PBT”) of RM 15.3 million with PBT margin of 18.6% for the current quarter ended 31 August 2010 as compared to the corresponding quarter ended 31 August 2009 of RM 10.8 million with PBT margin of 14.8%. Multi-level marketing segment has contributed higher profit margin due to cost efficiency

- The Group reported 21.7% higher revenue in the current quarter ended 31 August 2010 as compared to the preceding quarter ended 31 May 2010. The increased in revenue was due to higher sales generated from the Group overseas multi-level marketing segment and realisation of a sale of a piece of land sold to Tesco Stores (Malaysia) Sdn Bhd in its Stargate development site. The Group’s PBT for the current quarter was 22.4% higher as compared to the preceding quarter. The PBT margin for current quarter stand at 18.6% which is slightly higher than 18.5% of preceding quarter

- Estimate next 4Q eps after 2011 Q2 result announced = 0.0541*4*0.9 = 0.1948, estimate PE on current price 1.35 = 6.69(DPS 0.0475)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.1465*1.05 = 0.1538, estimate highest/lowest PE = 8.99/4.5 (DPS 0.0375)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.1238*0.9 = 0.1114(10% drop), estimate highest/lowest PE = 6.24/4.44 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0397*4*0.8 = 0.127, estimate highest/lowest PE = 5.28/4.49 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0615*2 = 0.123, estimate highest/lowest PE = 5.81/4.11 (DPS 0.035)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0874*1.1 = 0.0961, estimate highest/lowest PE = 6.87/3.64 (DPS 0.03)

DXN latest news (English)

DXN latest news (Chinese)

a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharemarketdateprof_mpedenavpsvat
2010-10-1820112N/AN/A0.02750.05800.105582458150258153112783412289223650.05410.0984290161781082693212053447161287-4131530633460034688353212272172272173090152010-08-310.1857-0.36830.920.1873
2010-07-28201111.420.730.020.04900.04906780067800125231252310076100760.04430.04433074281017132738205715209311979-1760431301229105306366072272242272241636012010-05-310.1847-0.49440.890.1932
2010-04-29201040.730.530.00750.02610.1448601372599397312367265125284100.02260.1238313029116843019618645380-17047-348303846428333-6497319672272272294831431532010-02-280.12165.03880.59560.860.2991
2010-01-26201030.7050.6050.010.04710.12116233919980212072294149061232850.03970.1011321482129139019234337844-17337-196073827320507900391732281112303171539742009-11-300.1937-0.67140.840.2494
2009-10-27201020.750.540.010.04930.07627268113746310773173429212142240.04000.0615337146150366018678023016-69685328384551604821376598312305432312851452422009-08-310.1482-0.8050.810.1449
2009-07-30201010.690.380.00750.02770.0277647826478265696569501250120.02160.021632332414231201810129519-46391357383414880623744578232305232305929222009-05-310.1014-0.78620.780.237
2009-04-29200940.4450.3350.01250.03580.1146608712767308788272186356203340.02730.0874318304140814017749034207-3431-1364121153307761713538288232612232612744352009-02-280.14443.66070.79340.760.2767
2009-01-22200930.360.21-0.02720.0874707682158514079188134652149600.02000.0643308629137492017113716628-3950-57412082112678693727758232612232612825772008-11-300.0576-0.80340.74-
2008-10-29200920.40.27-0.03690.0612719781450838666147346224103080.02670.044331766014916501684956360-3271783217773089387225649232689232689651522008-08-310.1204-0.88530.720.2818
2008-07-24200910.430.28-0.02530.0253731057310560686068408440840.01750.017531549315398601615079188-293813782165062507628292782328732328731094502008-05-310.083-0.95340.690.327
2008-04-29200840.560.345-0.02200.1219671832251528227286713503194490.01500.083930485514535601594997862-18794-819841467-10932-19130223372329032318121304252008-02-290.12256.7060.91130.680.5742
2008-01-29200830.560.42-0.02940.1007551071630706966214774614158170.01980.0684299358142358-8157000428-19296-676741421-18868-25635157862329042312431164522007-11-300.1264-0.90670.670.3381
2007-10-29200820.580.485-0.03940.0734557851079637518145116006112030.02600.0486301708149103-5152605-1788-15537-128341196-17325-18608225882312662305141433842007-08-310.1348-0.97710.660.2016
2007-07-2620081N/AN/A-0.03570.0357521785217869936993519751970.02260.0226290168144700-1145468-853-11639-223540585-12492-14727258582300462300461656332007-05-310.134-0.99470.630.257
2007-04-2520074N/AN/A0.01250.06340.1721501081994596916281858826239510.03780.10122838601446600139200-14833-278744159541756-42707-1112406442336222366701436772007-02-280.1385.99881.03920.6-

yearqrtDeferred tax assets (A-0)Goodwill on consolidation (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Investment properties (A-0)Land held for property development (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Cash and cash equivalents (A-1)Current asset classified as held for sales (A-1)Current tax assets (A-1)Derivative assets (A-1)Inventories (A-1)Other receivables, deposits and prepayments (A-1)Property development costs (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Current tax liabilities (L-1)Derivative financial liabilities (L-1)Dividend payable (L-1)Loans & borrowings (L-1)Other payables (L-1)Trade and other payables (L-1)Minority interest (M-1)
201123851-10987-1070277708509168247037812-573588045856201124029921921150221284193-3976124232649287462693
201113131-11971-752777708509598722943460-6161112732035200256222122962189662731338512785425425293108542738
201043180-117631890761377708501066848414246613895839-33302235625959927899252113383682-170468526233817960-
201032272-124671799932290966525147277190250197-4479-33368257485414425436200214684487-170470873227897618-
201021888-133111737695840996520148966988966689-5013-30326246516394227227252922592576-345316254262159357-
201011825-1413516366352312085231499569820551999745389-29851240336139626076327918182471--151632148411049-
200941410-1418216116064141685191498870381482089745062-35698276424830333846466921681967--114562090013857-
20093330518151783156560781416852248998325637094-5397-37768326834577537273338934972955--16213197504739-
20092334018151783151259821416852649648613232688-5063-42488367154361741619229945784928--18128252546048-
20091392518151678144259461416856948238717138470-5024-331373467245701417041076953582963--189262329412369-
20084337218151610136856751416856948568571532549-5610-32414356004732536961756953832696--16659233696493-
20083382518151521129123591416857450478991023253-3957-31868322644930342955112897282790--12239267144205-8
20082422018151371123123871416857551588733929463-3391-34145298065110040291119495883419-212515359302423881-5
20081337518151270114724191416856851538243932085-2910-33587261895014437651100694415529--13813278387099-1
20074329618151212106324411416858752447028145324-2530-3272929042456003328089694406902-209910636285147207-

yearqrtRevenueIncome tax expenseFinance/interest costsAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associates
2011282458-2868-404-66743-154-0
2011167800-2420-250-55090-27-63
2010460137-2187-1710-51318-11093
2010362339-3011-1143-49377-19162
2010272681-1561-1203-61110-304101
2010164782-1557-1158-57080--25
2009460871-2432-1219-51060-14947
2009370768573-1216-65665-13854
2009271978-2442-1082-62445-14570
2009173105-1984-1276-65925-9074
2008467183-4724-1211-57955-13476
2008355107-2355-878-47610328760
2008255785-1516-1311-47282424185
2008152178-1797-1068-44444124384
20074501081912-911-42692-232091






CURRENT


CHANGES IN SHAREHOLDING


HISTORICAL


ARCHIVES




1-Year Historical Daily Chart


5-Year Historical Weekly Chart


Saturday, October 30, 2010

KLCI Stock - HAIO / 7668 - 2011 Quarter 1

Market Cap : 202190282*3.08 = 622,746,068.56 (Moderate)
NTA per share : (212074-85)/199654 = 1.06
P/BV : 3.08/1.06 = 2.9057
Forecast P/E now : (3.08-0.12)/0.1564 = 18.93 (High)
ROE : 26.6% (High)
DY : 0.12/3.08*100 = 3.9%
Fixed Asset Turnover(3 year) : (1.5271+1.7111+1.7985)/3 = 1.6789 (High)
Liquidity Ratio : 177560/41158 = 4.3141 (Strong)
Receivables Collection Period : (17986+39343)/2/(417243/365) = 25 days (Acceptable)
My Target Price : Not interested unless revenue and profit increase more
My Decision : NOT BUY
My Comment : Revenue and profit dropping, bad cash flow but cash still strong, low debt and decreasing, navps increased, MLM division continue bad
Technical Support Price : 3
Risk Rating : HIGH
OSK Target Price : 1.61 (30 Sep 10)

My notes based on 2011 quarter 1 report (number in '000):

- For the first quarter ended 31 July 2010, the Group recorded 63.1% lower in revenue and 59% lower in pre-tax profit as compared to the corresponding quarter of the preceding year respectively. The drop in revenue and profit was mainly due to lower revenue recorded by the multi-level marketing (“MLM”) division. The effects of applying stringent rules on new members‟ recruitment and enhancement of stockists‟ management and professionalism since last financial year still need a longer time for the division and distributors to realign their business strategies. Despite the increased external sales of the wholesale division, pre-tax profit is lower compared to the preceding year as a result of lower profit contribution from its inter-segment sales

- However, the Group‟s operating profit margin of the current quarter had increased by about 2% compared to the previous corresponding quarter, mainly contributed from its higher margin products‟ sales, weakening of USD against Malaysian Ringgit which have contributed in reducing imported costs plus the improvement in operating efficiency

- For the first quarter under review, the Group recorded 44.6% lower in revenue and 31.6% lower in pre-tax profit as compared to the immediate preceding quarter. The retail division registered higher revenue and pre-tax profit in the immediate preceding quarter, contributed mainly from the sales made during the Chinese Lunar New Year promotion. The MLM division is currently going through a consolidation stage as mentioned above and therefore, this had affected the revenue and pre-tax profit

- Higher external revenue and pre-tax profit were achieved in the wholesale division as the division is currently having sales incentive promotion, which had encouraged majority of its customers to place more orders during the period

- Estimate next 4Q eps after 2011 Q1 result announced = 0.0391*4 = 0.1564, estimate PE on current price 3.08 = 18.93(DPS 0.12)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0714*4 = 0.2856*1.1(10% QbQ improvement adjustment) = 0.3142, estimate highest/lowest PE = 12.16/8.78 (DPS 0.2)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.3729, estimate highest/lowest PE = 12.42/9.17 (DPS 0.18)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2424*4 = 0.9696, estimate highest/lowest PE = 10.78/7.44(DPS 0.42)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.2217*4 = 0.8868, estimate highest/lowest PE = 8.54/6.33 (DPS 0.42)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.1778*4 = 0.7112, estimate highest/lowest PE = 7.44/5.76 (DPS 0.4)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.1463*4 = 0.5852, estimate highest/lowest PE = 6.9/5.06 (DPS 0.4)

HAIO latest news (English)


Friday, October 29, 2010

KLCI Stock - TM / 4863 - 2010 Quarter 2

Market Cap : 3577401980*3.4 = 11,841,200,553.80 (Large)
NTA per share : (7358400-312900)/3559100 = 1.98
P/BV : 3.4/1.98 = 1.62
Forecast P/E now : (3.4-0.26)/0.1814 = 17.36 (High)
ROE : 9.86% (Low)
DY : 0.26/3.4*100 = 7.62% (High)
Fixed Asset Turnover(3 year) : (0.4256+0.4604+0.3797)/3 = 0.4219 (Low)
Liquidity Ratio : 6453400/4187900 = 1.541 (Low)
Receivables Collection Period : (2314100+2898000)/2/(8649400/365) = 109 days
My Target Price : Not interested unless revenue and profit increase more
My Decision : NOT BUY
My Comment : Revenue not much increase, profit decreased, good cash flow, high debt and increased, navps decreased
Technical Support Price : 3.3
Risk Rating : MODERATE
OSK Target Price : 3.28 (24 Aug 10)

My notes based on 2010 quarter 2 report (number in '000):-

- For the current quarter under review, the Group revenue increased by 1.0% as compared to the second quarter 2009, mainly attributed to higher revenue from data and Internet and multimedia, which mitigated the impact of lower voice revenue due to lower usage

- Data revenue increased by 14.5% in second quarter compared to the same quarter 2009 arising from demand for higher bandwidth services

- Internet and multimedia revenue registered 7.5% growth from second quarter 2009 to the current quarter arising from growth in broadband customers to 1.54 million in the current quarter from 1.37 million in the corresponding quarter 2009

- Operating profit before finance cost decreased by 27.5% compared to the same quarter last year primarily due to lower gain on disposal of quoted investment in current year quarter and absence of gain on disposal of Axiata’s rights (RM66.0 million) recorded in second quarter last year

- Group profit after tax and minority interests (PATAMI) decreased by 53.2% as compared to the corresponding quarter in 2009. This was mainly attributed to lower other operating income as explained above and lower unrealised exchange gain on translation of foreign currency borrowings of RM18.1 million as compared to RM123.2 million in the same quarter in 2009

- The current quarter Group revenue increased by 1.2% as compared to the first quarter 2010, primarily due to higher revenue from data services and non-telecommunications services net of lower revenue from other telecommunications services

- Operating profit before finance cost decreased by 17.8% as compared to the preceding quarter mainly due to higher operating costs

- The current quarter Group PATAMI was 48.8% lower than recorded in the preceding quarter primarily due to higher operating costs and lower unrealized foreign exchange gain on borrowings

- Estimate next 4Q eps after 2010 Q2 result announced = 0.0504*4*0.95 = 0.1814, estimate PE on current price 3.41 = 17.36(DPS 0.26)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0606(average of recent 4Q eps)*4 = 0.2424, estimate highest/lowest PE = 13.9/12.46 (DPS 0.23)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0479*4 = 0.1916, estimate highest/lowest PE = 17.38/14.87 (DPS 0.23)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0505*4 = 0.202, estimate highest/lowest PE = 15.54/13.71(DPS 0.22)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.2, estimate highest/lowest PE = 15.45/13.85 (DPS 0.22)

TM latest news from The Edge (English)


Thursday, October 28, 2010

KLCI Stock - GTRONIC / 7022 - 2010 Quarter 3

Market Cap : 266046940*1.22 = 324,577,266.80 (Small)
NTA per share : 240509/265226 = 0.91 (Increased)
P/BV : 1.22/0.91 = 1.3407
Forecast P/E now : (1.22-0.0965)/0.1304 = 8.62 (Moderate)
ROE : 11.96% (Moderate)
DY : 0.0965/1.22*100 = 7.91% (High)
Fixed Asset Turnover(4 year) : (0.8286+0.768+1.2878+1.017)/4 = 0.9754 (High)
Liquidity Ratio : 209614/80841 = 2.5929 (Moderate)
Receivables Collection Period : (111075+38413)/2/(270745/365) = 100 days
My Target Price : 1.304+0.096 = 1.4(PE 10, EPS 0.1304, DPS 0.0965)
My Decision : BUY
My Comment : Revenue and profit growing, good cash flow, strong cash, below moderate debt but increasing, navps slightly increasing, receivables increasing
Technical Support Price : 1
Risk Rating : MODERATE

My notes based on 2010 quarter 3 report (number in '000):-

- The Group’s turnover and net profit for the nine months ended 30 September 2010 increased significantly by 35% and 126% respectively as compared to the same period last year mainly due to higher volume loadings from all the Group’s customers as a result of recovery of the global economy. The net profit for the nine months ended 30 September 2009 was partly affected by impairment loss due to the shutdown of the Group’s China operations

- Turnover for the quarter ended 30 September 2010 was an increase of 10.6% as compared to the preceding quarter while the net profit of the Group increased by 14.5%. The increase in turnover and net profit is mainly due to continuous higher volume loadings from all the Group’s key customers

- Estimate next 4Q eps after 2010 Q2 result announced = 0.0326*4 = 0.1304, estimate PE on current price 1.22 = 8.62(DPS 0.09)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.026*4 = 0.104(0.026 is average of latest recent quarter), estimate highest/lowest PE = 13.94/8.94 (DPS 0.09)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0904+0.0007+(0.0911*0.05) = 0.0957(adjustment from 0.0233-0.0226 and 5% grow adjustment), estimate highest/lowest PE = 16.61/12.85 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0226*4 = 0.0904, estimate highest/lowest PE = 18.36/9.07 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0183*4 = 0.0732, estimate highest/lowest PE = 15.64/8.74 (DPS 0.055)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0137*4 = 0.0548, estimate highest/lowest PE = 15.78/13.05 (DPS 0.025)

GTRONIC latest news (English)


Wednesday, October 27, 2010

KLCI Stock - PADINI / 7052 - 2010 Quarter 4

Market Cap : 131581900*4.8 = 631,593,120 (Medium)
NTA per share : (243974-6992)/131582 = 1.8
P/BV : 4.8/1.8 = 2.6667
Forecast P/E now : (4.8-0.15)/0.4639 = 10.02 (High)
ROE : 24.9% (High)
DY : 0.15/4.8*100 = 3.13% (Low)
Fixed Asset Turnover(3 year) : (1.5109+1.641+1.4502+1.6204)/4 = 1.5556 (High)
Liquidity Ratio : 253850/91622 = 2.7706 (Moderate)
Receivables Collection Period : (31952+33064)/2/(522949/365) = 22 days (Good)
My Target Price : 4.64+0.15 = 4.79 (PE 10, EPS 0.4639, DPS 0.15)
My Decision : NOT BUY unless price below 4.5
My Comment : Revenue and profit increased, strong cash, below moderate debt, navps slightly increasing, number of stores increasing
Technical Support Price : 4.4
Risk Rating : MODERATE
OSK Target Price : 4.65 (07 Oct 10)

My notes based on 2010 quarter 4 report (number in '000):

- Revenues for the quarter under review were up 15.6% from the amounts achieved in the previous year’s corresponding quarter. Gross margins earned during the quarter were also higher at 51.9% (against 46.9% in the same quarter last year), and coupled with the increased revenues. Profit before taxation also rose in tandem, a hefty year-on-year increase of 183.8%

- On a 12-month basis, the Group had managed to achieve an overall increase of 9.6% in revenues, and a 27.4% increase in Profit Before Taxation when compared to those of the previous financial year. The bigger relative increase in the Profit Before Taxation had come about because during the current year, operating expenses had grown less quickly than revenues; the healthy gross margin of 50% also contributed to the robust growth in the bottom line

- Compared to the previous quarter, revenue for the quarter under review had declined by 18%. This large decline was expected considering that the previous quarter had been strongly boosted by an extended Chinese New Year season. The large reduction in revenues experienced in the quarter under review had also caused a reduced gross profit amount, which subsequently resulted in the Profit Before Taxation for the quarter considered being 21.7% less than that earned in the previous quarter

- Estimate next 4Q eps after 2010 Q4 result announced = 0.2209*2*1.05 = 0.4639, estimate PE on current price 4.8 = 10.02(DPS 0.15)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.4074, estimate highest/lowest PE = 9.84/8.47 (DPS 0.15)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.4074 (around 10% grow from 0.3765, expect next quarter strong due to chinese new year), estimate highest/lowest PE = 9.34/8 (DPS 0.075)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.4074, estimate highest/lowest PE = 10.22/7.08 (DPS 0.135)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.4074, estimate highest/lowest PE = 7.38/6.27 (DPS 0.135)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.389, estimate highest/lowest PE = 6.71/5.78 (DPS 0.14)

PADINI latest news (English)


Tuesday, October 26, 2010

KLCI Stock - ADVENTA / 7191 - 2010 Quarter 3

Market Cap : 152785770*2.44 = 372,797,278.80 (Small)
NTA per share : (213621-3396)/149143 = 1.41
P/BV : 2.44/1.41 = 1.7305
Forecast P/E now : (2.44-0.07)/0.209 = 11.34 (Moderate)
ROE : 14.1% (Moderate)
DY : 0.07/2.44*100 = 2.87% (Low)
Fixed Asset Turnover(3 year) : (0.8316+0.7916+0.8185)/3 = 0.8139 (Moderate)
Liquidity Ratio : 171460/103590 = 1.6552 (Low)
Receivables Collection Period : (78839+82932)/2/(319910/365) = 92 days (Acceptable)
My Target Price : 2.51+0.07 = 2.58 (PE 12, EPS 0.209, DPS 0.07)
My Decision : NOT BUY unless price below 2.4
My Comment : Revenue increasing, profit increased, cash on hand still strong, above medium debt and slightly increased, navps increasing, latex price increasing, USD/MYR recovering
Technical Support Price : 2.4
Risk Rating : MODERATE
OSK Target Price : 3.73 (28 Sep 10)

My notes based on 2010 quarter 3 report (number in '000):

- The Group’s revenue and profit before tax improved 20.2% and 50.0% respectively compared to the comparative quarter last year. The improvement in revenue and profit before tax is attributed to the continuous expansion in production capacity and improvement in the distribution business. Profit before tax of the third quarter ended 31 July 2009 is lower due to higher provision of forex hedging

- The Group revenue and profit before tax was 7.7% and 9.7% higher compared to the preceding quarter. This marginal improvement is mainly due to the higher production utilization rate

- Estimate next 4Q eps after 2010 Q3 result announced = 0.055*4*0.95 = 0.209, estimate PE on current price 2.44 = 11.34(DPS 0.07)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0434*4 = 0.1736*1.1(QbQ improvement adjustment) = 0.191, estimate highest/lowest PE = 16.81/11.78 (DPS 0.07)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.063*4 = 0.252, estimate highest/lowest PE = 15.36/11.35 (DPS 0.07)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0372*4 = 0.1488, estimate highest/lowest PE = 28.83/18.28 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0319*4 = 0.1276, estimate highest/lowest PE = 23.2/11.36 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0272*4 = 0.1088, estimate highest/lowest PE = 19.39/7.77 (DPS 0.06)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0232*4 = 0.092, estimate highest/lowest PE = 13.04/8.26 (DPS 0.06)

ADVENTA latest news (English)


Monday, October 25, 2010

KLCI Stock - SPSETIA / 8664 - 2010 Quarter 3

Market Cap : 1016808318*5.01 = 5,094,209,673.18 (Very Large)
NTA per share : 2109360/1034539 = 2.04
P/BV : 5.01/2.04 = 2.4559
Forecast P/E now : (5.01-0.15)/0.1932 = 25.16 (High)
ROE : 11.16% (Moderate)
DY : 0.15/5.01*100 = 2.99% (Low)
Fixed Asset Turnover(3 year) : (0.4066+0.3859+0.3604)/3 = 0.3843 (Low)
Liquidity Ratio : 2252204/889511 = 2.532 (Moderate)
Receivables Collection Period : (548048+309711)/2/(1581487/365) = 98 days
My Target Price : 4.21+0.15 = 4.36 (PE 21, EPS 0.1932, DPS 0.15)
My Decision : NOT BUY unless price below 4.4
My Comment : Revenue increasing but profit not much increase, good cash flow, strong cash, above moderate debt and increased, navps increased
Technical Support Price : 3.6, 3.5
Risk Rating : MODERATE
OSK Target Price : 6.38 (24 Sep 10)

My notes based on 2010 quarter 3 report (number in '000):-

- The Group reported a profit after taxation for Q3 2010 is 104% higher than Q3 2009. The higher profit includes gain from the disposal of the Tesco Hypermarket in Setia Alam, an Investment Property of the Group

- The Group’s profit and revenue were principally derived from its property development activities carried out in the Klang Valley, Johor Bahru and Penang. Ongoing projects which contributed to the Group’s profit and revenue include Setia Alam and Setia Eco-Park at Shah Alam, Setia Walk at Pusat Bandar Puchong, Setia Sky Residences at Jalan Tun Razak, Bukit Indah, Setia Indah, Setia Tropika and Setia Eco Gardens in Johor Bahru, Setia Pearl Island and Setia Vista in Penang. Apart from property development, the Group’s construction and wood-based manufacturing activities also contributed to the earnings achieved

- The Group’s current quarter profit before taxation is 49.6% higher than the preceding quarter ended 30 April 2010. This includes profit recognized on the disposal of an Investment Property by the Group as mentioned above

- Estimate next 4Q eps after 2010 Q3 result announced = 0.0439(after exclude RM48 million other income and used 27% VAT)*4*1.1 = 0.1932, estimate PE on current price 5.01 = 25.16(DPS 0.15)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.1841 (10% increase from 0.1674), estimate highest/lowest PE = 24.06/20.53 (DPS 0.15)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.1724 (3% increase from 0.1674), estimate highest/lowest PE = 24.01/20.19 (DPS 0.14)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.16, estimate highest/lowest PE = 26.25/21.5 (DPS 0.14)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.16, estimate highest/lowest PE = 27.63/21 (DPS 0.15)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.16, estimate highest/lowest PE = 28.56/22.81 (DPS 0.15)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.16, estimate highest/lowest PE = 28.69/16.19 (DPS 0.17)

SPSETIA latest news (English)


Sunday, October 24, 2010

KLCI Stock - GAMUDA / 5398 - 2010 Quarter 4

Market Cap : 2040382381*3.86 = 7,875,875,990.66 (Very Large)
NTA per share : 3257525/2066772 = 1.58
P/BV : 3.86/1.58 = 2.443
Forecast P/E now : (3.86-0.12)/0.1632 = 22.92 (High)
ROE : 8.49% (Low)
DY : 0.12/3.86*100 = 3.11% (Low)
Fixed Asset Turnover(4 year) : (0.3748+0.4639+0.4163+0.301)/4 = 0.389 (Low)
Liquidity Ratio : 4203173/1930221 = 2.1776 (Moderate)
Receivables Collection Period : (1196617+1079815)/2/(2455143/365) = 169 days
My Target Price : 3.43+0.12 = 3.55 (PE 21, EPS 0.1632, DPS 0.12
My Decision : NOT BUY unless price below 3.6
My Comment : Revenue and profit QbQ increasing, strong cash, above moderate debt and increased, navps decreased, MRT project
Technical Support Price : 3.8, 3.5
Risk Rating : MODERATE
OSK Target Price : 4.31 (29 Sep 10)

My notes based on 2010 quarter 4 report (number in '000):

- For the current quarter under review, the Group recorded 24.1% lower in revenue but 30.7% higher in profit before tax as compared to the preceding year comparative quarter. The increases in profit before tax for the current quarter and current year are due to higher contributions from all divisions

- For the current quarter under review, the Group’s profit before tax is 15.1% higher than the immediate preceding quarter’s profit before tax

- Estimate next 4Q eps after 2010 Q4 result announced = 0.0371*4*1.1 = 0.1632, estimate PE on current price 3.86 = 22.92(DPS 0.12)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0361*4 = 0.1444, estimate highest/lowest PE = 26.73/20.78 (DPS 0.12)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0336*4 = 0.1344, estimate highest/lowest PE = 23.14/19.2 (DPS 0.12)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0311*4 = 0.1244, estimate highest/lowest PE = 22.83/19.77 (DPS 0.12)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0215*4 = 0.086, estimate highest/lowest PE = 38.02/30.81 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0231*4 = 0.0924, estimate highest/lowest PE = 36.36/27.81 (DPS 0.08)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0244*4 = 0.0976, estimate highest/lowest PE = 28.59/19.26 (DPS 0.08)

GAMUDA latest news (English)


Saturday, October 23, 2010

KLCI Stock - PARKSON / 5657 - 2010 Quarter 4

PARKSON HOLDINGS BERHAD

Listing Date: 28.10.1993
Market: MAIN
Sector: TRADING / SERVICES
Par Value: 1.00
Major Industry: Metal Producers & Products Manufacturers
Sub Industry: Steel Producers - Integrated
Market Cap : 1093615250*6 = 6,561,691,500 (Very Large)
NTA per share : (1881977-1244472)/1080743 = 0.59
P/BV : 6/0.59 = 10.1695
Forecast P/E now : (6-0.06)/0.3015 = 19.7 (High)
ROE : 10.27% (Moderate)
DY : 0.06/6*100 = 1% (Low)
Fixed Asset Turnover(4 years) : (0.4005+0.3959+0.4105+0.3695)/4 = 0.3941 (Low)
Liquidity Ratio : 2912212/2041685 = 1.4264 (Low)
Receivables Collection Period : (358712+391648)/2/(2725450/365) = 50 days (Acceptable)
My Target Price : 5.8+0.06 = 5.86 (EPS 0.3051, PE 19, DPS 0.06)
My Decision : NOT BUY unless price below 5.8
My Comment : Revenue growing in a yearly basic, strong cash, high debt but decreasing, navps increased, number of stores increased, opening a new mall which going to bring in rental income, MIER Consumer Sentiment Index remain high
Technical Support Price : 5.7
Risk Rating : MODERATE
OSK Target Price : 6.64 (26 Aug 10)


Parkson Holdings Berhad is a Malaysia-based investment holding company. The Company, along with its subsidiaries, is principally engaged in the operations of the Parkson brand department stores. The businesses are located in China, Malaysia and Vietnam. The Company has a chain of 86 Parkson department stores, with 35 in Malaysia, 45 in China and 6 in Vietnam. The Company’s subsidiaries include East Crest International Limited, Prime Yield Holdings Limited, PRG Corporation Limited and Sea Coral Limited. On October 9, 2008, East Crest International Limited, a wholly owned subsidiary of the Company, disposed of Jet East Investments Limited. In August 2009, the Company acquired Bond Glory Limited, which is the legal and beneficial owner of the entire equity interest in Choice Link Limited.

My notes based on 2010 quarter 4 report (number in '000):

- On the back of improving operating environment and consumer sentiment coupled with the encouraging same store sales growth, our retail operations were able to deliver favourable results with full year gross sales proceeds increasing by approximately 10%

- Included in the operating profit for the current quarter was a share options expense of RM9 million arising from the share options granted by the Company to its eligible employees. Together with the share options expense recognised by Parkson Retail in the immediate preceding quarter amounting to RM20 million, the Group reported an operating profit of RM759 million for the year under review. Excluding the impact of the share options expenses, on a comparable basis, operating profit improved by about 9% compared with the preceding year

- The Group recorded a seasonally 17.7% lower revenue and 26.9% lower profit before taxation in the current quarter compared with the immediate preceding quarter in the absence of major festive celebration

- Estimate next 4Q eps after 2010 Q4 result announced = 0.3015, estimate PE on current price 6 = 19.7(DPS 0.06)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.2741*1.1 = 0.3015, estimate highest/lowest PE = 18.91/16.42 (DPS 0.05)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.2676*1.1 = 0.2944, estimate highest/lowest PE = 20.48/17.15 (DPS 0.05)

PARKSON latest news (English)

PARKSON latest news (Chinese)

MIER Consumer Sentiment Index

a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharemarketdateprof_mpedenavpsvat
2010-08-2420104N/AN/A0.060.02040.10276203702725450152815713138586072951850.05420.2741680481539318919909472872924920304-419119-108730194803250118539245523404871080743107697059332792010-06-300.246320.10021.36861.740.2376
2010-05-24201035.755.0-0.03080.08477538972105080208886560323861292365780.07960.21996918022412505310262482792969820140-275341-41471194324254479950332824465701081635107571655704202010-03-310.2771-1.47691.630.2462
2010-02-23201026.085.1-0.02970.05397093191351183194950351437830271504490.07730.14027165774437371210017102792062676669-178607-41646203748449806245641624939001073587107282257866332009-12-310.2748-1.56651.670.2379
2009-11-16201016.25.09-0.02430.024364186464186415648715648767422674220.06290.0629686825240980209851402770232383374-1481735989206700123520124119023081911072056107205657247792009-09-300.2438-1.47931.670.226
2009-08-26200945.514.960.050.11320.205657441325836644011599460223038375519990.28340.5130652617938418119347872684368863931-396639-350981197720046729211631120935111072076107611855211912009-06-300.698410.00221.43121.630.117
2009-05-27200935.814.64-0.03150.09977031842009251191370544863785242481620.07320.2303649939640097979695062489599347503-216932-2311562041748130571-10058519411631072734107746050847592009-03-310.2721-1.61061.420.2218
2009-02-25200924.83.28-0.04740.075368492313060672084823534931068341696380.09930.1571625678640044758585592252311658759-188668-206017195676447009126407422208381076059107977135725152008-12-310.3044-1.77791.30.1943
2008-11-19200914.33.02-0.02910.029162114462114414501114501162804628040.05800.0580592231937670038276592155316221831-97380-1333651936829124451-891419279151083484108348435538272008-09-300.2335-1.74781.230.2172
2008-08-27200844.762.550.050.02810.23245100752242297127838775413559564628340.05130.4234546298234716187418701991364628765-192750-137229154129543601529878618400811091378109305548238902008-06-300.250610.42251.74331.140.2165
2008-05-28200836.454.240.050.16380.221863453417322223932726475753004834068780.27480.3828545149536171157179691834380680435-1582076468147920252222852869620078981093610106277469991042008-03-310.6198-1.97181.020.0882
2008-02-25200827.95.050.050.04720.07616085721097688154968254303660431063950.06040.1024515244437536466483671398798540036-13540137442147517840463544207719172551093610103926276552702007-12-310.2546-2.68350.690.2378
2007-11-282008110.16.95-0.03080.0308489116489116993359933540352403520.04100.0410486512935556166107801309513236507-33803523401475468202704255044173051298491498491479778032007-09-300.2031-2.71520.710.2343
2007-08-27200749.557.4-0.00710.112944983917941366713338876084371348700.00870.1392485608236614235733471194659307380-13012191597299871113-993839603460147457396861096861013560542006-06-300.149210.05453.06480.640.35
2007-05-2120073N/AN/A-0.61291.63554888611344297115531321627473831264330.04890.13053701682928621562877306406268-9479571225224871113-541689683535155464896861096861013366812007-03-310.2363-3.78830.060.2326
2007-02-2620072N/AN/A-0.73611.027946700385543612995220609656613790500.05840.08163196582427521542576906420079-9490531319550871113-528974790576166168996861096861010848432006-12-310.2783-3.15650.060.2565

yearqrtDeferred tax assets (A-0)Goodwill on consolidation (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Investment properties (A-0)Other assets (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Cash and cash equivalents (A-1)Current asset classified as held for sales (A-1)Inventories (A-1)Other receivables (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Long term payables (L-0)Current tax liabilities (L-1)Liabilities directly associated with assets classified as held for sale (L-1)Loans & borrowings (L-1)Payables and accruals (L-1)Trade and other payables (L-1)Minority interest (M-1)
2010435444-12444721152316713707565112036065515310142340487-213013358712-12356216957967084841129-328216-1672340990947
2010331828-1181978112185882-65178330700015079602446570-217052486848-12506812963376905262673-678089-18938341026248
2010232407-12340001120908534328668569632148415609772493900-212958489093-13163913628767187147204-697519-20626031001710
2010135186-120448211011146795296006953373275369794362308191-224192448512-13171418589857177847481-223119-1764943985140
2009433687-121680710891166634278107035573334679936752093511-214265391648-13630621068107240334620-317-1491355934787
2009338019-12640411487122159924687293983232449571101941163-223025807282-13448521051836810755351-11142716770918759969506
2009236863-12143381273117309825656963173142529292672220838-247296396468-13019920306346403353578-13718727535984778858559
2009139798-11634761279116542887986862023134048898991927915-243657451349-12634620460437164446940-15703644293816034827659
2008436184-101960711451110531391386540933030558352941840081-237804285528-12038419558196858647221-13259591109675240741870
2008332679-92977112471070351727996407142306028183532007898-215354280560144839638521040584381253975-40702476737801446717969
2008230196-93238010661071871833356639962160135852381917255-218101280638170399780021833934344457880-52791473429844909648367
2008131261-889933855108287159816682130219066547979173051222492205222600051251410289422113324321634032-51973441058671111610780
2007430825-89023410291081921181766910262188735249881481952328229210557241097109041030782223793442483598826013055643356450582093573347
2007313833-95557--996-38461544313812144662423465617191447918833-1132634971712332615628
2007213833-96094--996-39106200713812107787396854502191518718863-111456515297250015425

yearqrtRevenueIncome tax expenseFinance/interest costsOther income/expensesAdministrative/Operating expensesMinority interestFinance/interest incomeShare of profit/ (loss) of associatesDiscontinued operationAfter tax effect of interest savings on RCSLSGain on dilution of retail operations
20104620370-36306-4136983758-539839-579022718128-2686-
20103753897-51434-4216567398-603394-713233043756-2657-
20102709319-46387-4659766006-567691-655363115344-2716-
20101641864-35367-4100460808-533235-536982531325-2716-
20094574413-46944-4579868725-471422-503782747078-2647245046
20093703184-42448-4607668464-568745-7039831796158-25890
20092684923-40500-4821165811-560486-6114830931393-265132470
20091621144-31490-1180154707-521753-50717-72-2642-
20084510075-27677-4152685073-477623-4420532311-152-2323716445
20083634534-34701-4719052651-517166-580883330317805375231587
20082608572-36855-4669948782-496153-520703467421105581-
20081489116-23272-1165640925-418018-35711-8-1707667-
20074449839-23495-3930459060-421038-352012950715-10946--
20073488861-26876-3449140711-406474-4127224809102105--
20072467003-33332-1921150944-389649-4000716862493954--






CURRENT


CHANGES IN SHAREHOLDING


HISTORICAL


ARCHIVES






1-Year Historical Daily Chart


5-Year Historical Weekly Chart


Friday, October 22, 2010

KLCI Stock - INGRESS / 7112 - 2011 Quarter 2

INGRESS CORPORATION BERHAD

Listing Date: 09.03.2001
Market: MAIN
Sector: INDUSTRIAL
Par Value: 1.00
Major Industry: Construction
Sub Industry: Engineering & Contracting Services
Market Cap : 76800000*0.82 = 62,976,000 (Very Small)
NTA per share : (151777-3745)/76800 = 1.93
P/BV : 0.82/1.93 = 0.4249
Forecast P/E now : 0.82/0.1352 = 6.07 (High)
ROE : 10.42% (Moderate)
DY : Not applicable
Fixed Asset Turnover(3 year) : (1.1157+0.9883+0.7219)/3 = 0.942 (Moderate)
Liquidity Ratio : 302805/283037 = 1.0698 (Low)
Receivables Collection Period : (170544+228297)/2/(698477/365) = 104 days
My Target Price : 0.68 (PE 5, EPS 0.1352)
My Decision : NOT BUY unless price below 0.68
My Comment : Revenue increasing, profit maintain above 2 million, good cash flow, high debt but decreasing, navps increasing
Technical Support Price : 0.82, 0.76
Risk Rating : HIGH


INGRESS CORPORATION BERHAD is a Malaysia-based company engaged in investment holding and the provision of management services. The Company operates in two segments: automotive components manufacturing, and power engineering and railway electrification. Some of the activities of its subsidiaries include the manufacture and supply of automotive door assemblies (door-in-white), and manufactures and assembles medium to high tonnage press parts; manufacture of automotive components; manufacture and supply of roll-formed plastic moldings and weather-strips, wire-harness and provision of management services; provision of engineering services for the power and utility industry, and the provision of engineering services in the field of computer aided design, manufactures tools, jigs and dies and undertakes comprehensive product development work. In July 2008, the Company subscribed for additional shares in Ingress CES Sdn Bhd (ICES), which increased its holding in ICES to 70%.

My notes based on 2011 quarter 2 report (number in '000):

- For the current quarter, the Group registered a 10.1% increase in revenue and 3.6% increase in profit before tax in comparison to previous financial year corresponding quarter

- The Automotive Division recorded a 13.6% increase in revenue and 35.6% increase in profit before tax against the previous financial year's corresponding quarter

- The Power Engineering and Projects Division (PEP Division) recorded a 16.4% decrease in revenue and loss before tax of RM0.9 million to profit before tax of RM0.5 million in comparison to the previous financial year. Together with its associate companies, PEP Division recorded loss before tax of RM2.0 million in comparison to previous financial year corresponding quarter loss before tax of RM0.5 million

- Automotive Components Manufacturing (ACM) registered an increase in revenue by 17% whilst Premium Automotive Dealership (PAD) recorded 7% increase in revenue

- ACM Malaysia experienced 5% decrease in revenue. Supplies for door related parts, moulding and sash products for the Perodua Alza commenced delivery in Q4FY10 continued in this quarter. In comparison to the previous financial year corresponding quarter, Proton Savvy, Proton Exora and Perodua Myvi experienced decreases in volume

- ACM Thailand registered a 75% increase in revenue in comparison to the previous financial year corresponding quarter. All models recorded increases in volume except for Honda Jazz

- ACM Indonesia recorded a 93% increase in revenue in comparison to the previous financial year corresponding quarter. All models registered increases in volume

- For the current quarter, the Group recorded 62.7% lower in profit before tax in comparison to the immediate preceding quarter

- Higher profit before tax in the immediate preceding quarter was mainly due to gain on disposal of 19% shares in an associate company amounting to RM7.6 million. In the quarter under review, the Group paid bonus to its employees and absorbed all Sukuk Refinancing Exercise Expenses in line with the successful completion of the Refinancing Exercise during the quarter. The Group via a wholly owned subsidiary company, Ingress Engineering Sdn Bhd has also recognised the gain on disposal of land amounting to RM4.4 million

- Estimate next 4Q eps after 2011 Q2 result announced = 0.1288*1.05 = 0.1352, estimate PE on current price 0.82 = 6.07
- Estimate next 4Q eps after 2011 Q1 result announced = 0.0322*4 = 0.1288(0.0322 is eps after exclude 8 million from other income), estimate highest/lowest PE = 7.41/4.81
- Estimate next 4Q eps after 2010 Q4 result announced = 0.0346*4 = 0.1384, estimate highest/lowest PE = 4.99/3.76
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0357*4 = 0.1428, estimate highest/lowest PE = 5.67/4.1
- Estimate next 4Q eps after 2010 Q2 result announced = 0.023*4 = 0.092, estimate highest/lowest PE = 9.24/3.53

INGRESS latest news (English)

INGRESS Latest news (Chinese)

a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharemarketdateprof_mpedenavpsvat
2010-09-2720112N/AN/A-0.01200.06291955663759805746210242470129400.03220.1685626063420365539212056982807825019-37591114925309715506269987680076800706562010-07-310.0294-2.04361.980.2461
2010-06-22201110.9550.62-0.05120.0512180414180414152781527810470104700.13630.1363644659440116535102045431318011479-1477140072465923182371897680076800437762010-04-300.0847-2.15171.970.0952
2010-03-24201040.690.52-0.01350.05551640286518616302214232657108960.03460.14196607014644995140319620255825-23708-2118833773211710929143067680076800476162010-01-310.03844.372.36751.89-
2009-12-15201030.810.585-0.02780.0487158469487833811415121470082380.06120.10736410044718434600716916121247-10528-7238337710719348168587680076800503042009-10-310.0512-2.78931.60.2048
2009-09-04201020.850.325-0.01830.021917768932936454797005295135360.03840.0460639055477376439241616793197-3557-65763377-360-6936-35597680076800257282009-07-310.0308-2.95261.530.1376
2009-06-30201010.4350.22-0.00380.0038151676151676152715275875870.00760.007665844950203842106156411-15555-8400154673377-23955-8488-51117680076800145922009-04-300.0101-3.20971.490.4296
2009-03-27200940.2250.14--0.3242-0.2620146354569551-62101-42436-50501-40810-0.6576-0.53146601395043734185415576636532-35048-599778901484-451333777680076800168962009-01-31-0.4243-3.2381.48-
2008-12-24200930.30.19-0.00560.0441155858423167461119637122496630.01590.12587056814863275075021935456289-59321-165057890-3032-19537-116477680076800176642008-10-310.0296-2.21712.20.326
2008-09-16200920.4150.18-0.02300.0397155408267313846215024489484370.06370.10996850044723214838021268344952-21850-26961789023102-385940317680076800311042008-07-310.0545-2.22082.140.1926
2008-06-19200910.6450.36-0.01700.017011190511190565626562354335430.04610.04616521614439004719420826124575-16796-1366378907779-588420067680076800330242008-04-300.0586-2.13152.10.1756
2008-03-27200840.610.335--0.0271-0.0554107967398863-7177-14191-5553-11344-0.0723-0.14776347184298714578020484746085-42597-16414208163488-1292678907680076800430082008-01-31-0.0665-2.09852.07-
2007-12-17200830.730.45--0.0036-0.0267119214290895-425-7013-771-5791-0.0100-0.07546697204529794835321674112130-311792728320816-190498234290507680076800537602008-10-31-0.0036-2.092.19-
2007-09-20200820.80.65--0.0204-0.0224103699171681-4976-6588-4584-5020-0.0597-0.06546622204379754988822424521513-18782895220816273111683324997680076800652802007-07-31-0.048-1.95312.27-
2007-06-2120081N/AN/A--0.0021-0.00216798267982-1612-1612-436-436-0.0057-0.0057607165403097445312040682678-15816417420816-13138-8964118527680076800721922007-04-30-0.0237-1.97532.08-
2007-03-2620074N/AN/A0.04-0.0513-0.026082564358776-123661221-11553-5861-0.1504-0.0763638569413383473032251868052-774135367836499-69361-15683208167680076800806402007-01-31-0.1498-1.83572.32-

yearqrtDeferred tax assets (A-0)Intangible assets (A-0)Investment in associated companies (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Cash and cash equivalents (A-1)Current asset classified as held for sales (A-1)Current tax assets (A-1)Inventories (A-1)Other receivables (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Loans & borrowings (L-0)Current tax liabilities (L-1)Dividend payable (L-1)Loans & borrowings (L-1)Other payables (L-1)Trade and other payables (L-1)Minority interest (M-1)
20112227863745-1001585628077163909-1265670873960713093750271323011670-148075408979239553921
20111232054031154310017543283224701559599215678515277431268455446328361338-278262313069092853510
20104234974237111241001626431430645246959921446758030379136225502712678450-298171517749639951403
2010322274627398801002561624653234421--7360498574123730-12059885-309171632458648346007
2010223300639996301002591025120428551--65664109870118427-163141280-3101243829311136543924
20101232654919105771002585828347427937--8128786111114921-21091825-3283284444410735042106
20094236765052106301002594027158030599--8196798579112016-287941814-2993316743610699841854
20093196466149108381002619736735132673--7802327926136778313378621931-296855643428502450750
20092204236101109011002645335880043573--5515329827133673313387981855-297412629697097448380
20091211436210111101002235736085436305--471653430611261131333138967-295151424497188247194
2008421508608881311002245035769535621--298822507012817331339128954-294304436135155945780
2008324977190170241002227934618961458--38665342741328535542043651455-161902339105079348353
2008227979256343851001348137279159460--3362933312114520460521348712113072135563296705036749888
2008110571310886441001953536011030432--297783397211091582132138261424-111310274474087744531
2007429893329064311001958935731048618--273994026210567782132182351336-111155406853375947303

yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther income/expensesAdministrative/Operating expensesMinority interestShare of profit/ (loss) of associates
20112195566-1414-167025-40726616-24217-1862-1122
20111180414-1454-152388-44599219-15770-3354-1738
20104164028426-137036-5273350-17913-40712146
20103158469-1662-133269-37581280-14858-1752250
20102177689-754-152656-42291055-15433-1774-947
20101151676-656-134067-42221569-13376-284-53
200941463543485-174130-66484369-318388115-208
20093155858-1503-126516-4954-1150-18565-1884-62
20092155408-1630-126808-47221406-16613-1938-209
20091111905-1152-92218-50013125-14227-18672978
200841079672361-92956-6336114-17074-7371108
20083119214-54-101652-5091745-16279-2922638
200821036991381-86436-5617629-17892-989641
2008167982686-58430-5475374-132864907223
2007482564-935-78008-658019028-3612917486759






CURRENT


CHANGES IN SHAREHOLDING


HISTORICAL


ARCHIVES




1-Year Historical Daily Chart


5-Year Historical Weekly Chart