Q3-Dec08

Q4-Mar09

FY09

Q1-Jun09

Q2-Sep09

Q3-Dec09

Revenue

3,701

3,566

14,934

3,848

4,103

4,450

GP

1,057

1,150

4,431

1,128

1,149

1,233

Operating Profit

671

398

2,379

687

690

748

PBT

921

982

3,947

1,100

1,087

1,132

Net Profit

799

904

3,449

946

956

990

NPM

21.60%

25.34%

23.10%

24.58%

23.30%

22.25%

Cash

1,220

1,076

<-

1,086

1,208

1,615

Loan – NCL

6,099

6,061

<-

5,582

5,968

6,189

Loan – CL

1,048

1,434

<-

1,274

1,007

755

NAV (ct)

120.41

128.67

<-

138.72

139.49

140.59

EPS (ct)

5.02

5.68

21.67

5.94

6.00

6.22

DPS (ct)

—

6.90

12.50

—

6.20

—