[VARIA] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 17.06%
YoY- 580.27%
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 253,130 288,518 234,032 90,285 78,996 45,578 7,460 941.39%
PBT 25,937 29,882 18,316 5,584 5,049 2,040 -768 -
Tax -26 0 0 -594 -786 2 4 -
NP 25,910 29,882 18,316 4,990 4,262 2,042 -764 -
-
NP to SH 25,910 29,882 18,316 4,990 4,262 2,042 -764 -
-
Tax Rate 0.10% 0.00% 0.00% 10.64% 15.57% -0.10% - -
Total Cost 227,220 258,636 215,716 85,295 74,733 43,536 8,224 808.41%
-
Net Worth 28,814 25,460 15,419 10,716 8,712 6,717 5,268 209.47%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 28,814 25,460 15,419 10,716 8,712 6,717 5,268 209.47%
NOSH 67,010 67,000 67,042 66,980 67,023 67,171 65,862 1.15%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 10.24% 10.36% 7.83% 5.53% 5.40% 4.48% -10.24% -
ROE 89.92% 117.37% 118.78% 46.56% 48.92% 30.40% -14.50% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 377.75 430.62 349.08 134.79 117.86 67.85 11.33 929.30%
EPS 38.67 44.60 27.32 7.45 6.36 3.04 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.23 0.16 0.13 0.10 0.08 205.90%
Adjusted Per Share Value based on latest NOSH - 66,950
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 58.53 66.71 54.11 20.88 18.26 10.54 1.72 943.38%
EPS 5.99 6.91 4.23 1.15 0.99 0.47 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0589 0.0357 0.0248 0.0201 0.0155 0.0122 209.07%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.74 0.44 0.45 0.30 0.32 0.55 0.49 -
P/RPS 0.20 0.10 0.13 0.22 0.27 0.81 4.33 -87.05%
P/EPS 1.91 0.99 1.65 4.03 5.03 18.09 -42.24 -
EY 52.25 101.36 60.71 24.83 19.88 5.53 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.16 1.96 1.88 2.46 5.50 6.13 -57.04%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 26/12/06 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 28/06/05 -
Price 0.69 0.47 0.38 0.26 0.29 0.48 0.50 -
P/RPS 0.18 0.11 0.11 0.19 0.25 0.71 4.41 -88.07%
P/EPS 1.78 1.05 1.39 3.49 4.56 15.79 -43.10 -
EY 56.04 94.89 71.89 28.65 21.93 6.33 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.24 1.65 1.63 2.23 4.80 6.25 -59.58%

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