Q408

FY08

Q109

Q209

Q309

Q409

FY09

Revenue

1,346,414

5,344,515

1,318,191

1,408,942

1,351,820

1,468,834

5,547,787

Gross Profit

288,042

1,156,912

245,102

288,143

302,416

314,544

1,150,205

Operating Profit

89,801

535,993

93,856

130,174

141,387

142,409

507,826

PBT

88,947

540,702

111,331

139,245

149,089

146,894

546,559

Net Profit

106,857

488,763

87,371

112,383

126,941

129,702

456,397

NPM

7.94%

9.15%

6.63%

7.98%

9.39%

8.83%

8.23%

Cash

818,925

<-

785,666

937,716

1,559,478

1,513,610

<-

Loan – NCL

289,249

<-

657,527

663,523

1,364,662

1,353,134

<-

Loan – CL

585,002

<-

247,636

233,988

88,443

85,573

<-

NAV (ct)

52.70

<-

57.10

46.70

47.90

52.09

<-

EPS (ct)

3.39

15.82

28.40

3.62

4.01

4.31

14.78

DPS (ct)

12.90

15.80

—

3.0

—

10.28

13.28