Q408

FY08

Q109

Q209

Q309

Q409

FY09

Revenue

186,817

729,643

179,622

168,898

174,327

174,236

697,083

Operating Profit

13,049

47,081

20,639

15,810

11,942

13,812

62,203

PBT

13,411

50,281

21,029

16,161

12,158

13,982

63,330

Net Profit

10,576

40,580

18,785

13,531

10,582

11,714

54,612

NPM

5.66%

5.56%

10.46%

8.01%

6.07%

6.72%

7.83%

Cash

32,853

<-

46,006

42,963

25,650

6,057

<-

Loan – NCL

—

<-

—

—

—

—

<-

Loan – CL

—

<-

—

—

—

—

<-

NAV (ct)

84

<-

90

91

90

94

<-

EPS (ct)

3.43

13.19

6.1

4.4

3.44

3.81

17.75

DPS (ct)

3.6

6.6

—

4.5

—

4.3

8.8