[VARIA] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -203.21%
YoY- 81.24%
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 78,996 45,578 7,460 16,812 19,017 17,390 20,320 146.63%
PBT 5,049 2,040 -768 -1,033 -342 1,112 756 253.41%
Tax -786 2 4 -6 0 0 0 -
NP 4,262 2,042 -764 -1,039 -342 1,112 756 215.76%
-
NP to SH 4,262 2,042 -764 -1,039 -342 1,112 756 215.76%
-
Tax Rate 15.57% -0.10% - - - 0.00% 0.00% -
Total Cost 74,733 43,536 8,224 17,851 19,359 16,278 19,564 143.76%
-
Net Worth 8,712 6,717 5,268 6,032 6,763 7,368 6,750 18.48%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 8,712 6,717 5,268 6,032 6,763 7,368 6,750 18.48%
NOSH 67,023 67,171 65,862 67,032 67,631 66,987 67,499 -0.46%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.40% 4.48% -10.24% -6.18% -1.80% 6.39% 3.72% -
ROE 48.92% 30.40% -14.50% -17.22% -5.07% 15.09% 11.20% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 117.86 67.85 11.33 25.08 28.12 25.96 30.10 147.81%
EPS 6.36 3.04 -1.16 -1.55 -0.51 1.66 1.12 217.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.10 0.08 0.09 0.10 0.11 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 66,923
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 18.26 10.54 1.72 3.89 4.40 4.02 4.70 146.52%
EPS 0.99 0.47 -0.18 -0.24 -0.08 0.26 0.17 222.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0155 0.0122 0.0139 0.0156 0.017 0.0156 18.35%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.32 0.55 0.49 0.37 0.50 0.55 0.68 -
P/RPS 0.27 0.81 4.33 1.48 1.78 2.12 2.26 -75.64%
P/EPS 5.03 18.09 -42.24 -23.87 -98.68 33.13 60.71 -80.90%
EY 19.88 5.53 -2.37 -4.19 -1.01 3.02 1.65 423.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 5.50 6.13 4.11 5.00 5.00 6.80 -49.13%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 27/09/05 28/06/05 25/03/05 20/12/04 28/09/04 28/06/04 -
Price 0.29 0.48 0.50 0.40 0.49 0.57 0.80 -
P/RPS 0.25 0.71 4.41 1.59 1.74 2.20 2.66 -79.23%
P/EPS 4.56 15.79 -43.10 -25.81 -96.71 34.34 71.43 -83.94%
EY 21.93 6.33 -2.32 -3.88 -1.03 2.91 1.40 522.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 4.80 6.25 4.44 4.90 5.18 8.00 -57.22%

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