[VARIA] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 63.15%
YoY- 1363.37%
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 75,796 200,487 253,130 288,518 234,032 90,285 78,996 -2.72%
PBT 4,044 19,818 25,937 29,882 18,316 5,584 5,049 -13.78%
Tax 0 -40 -26 0 0 -594 -786 -
NP 4,044 19,778 25,910 29,882 18,316 4,990 4,262 -3.44%
-
NP to SH 4,044 19,778 25,910 29,882 18,316 4,990 4,262 -3.44%
-
Tax Rate 0.00% 0.20% 0.10% 0.00% 0.00% 10.64% 15.57% -
Total Cost 71,752 180,709 227,220 258,636 215,716 85,295 74,733 -2.68%
-
Net Worth 32,137 30,822 28,814 25,460 15,419 10,716 8,712 139.31%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 32,137 30,822 28,814 25,460 15,419 10,716 8,712 139.31%
NOSH 66,953 67,004 67,010 67,000 67,042 66,980 67,023 -0.06%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 5.34% 9.86% 10.24% 10.36% 7.83% 5.53% 5.40% -
ROE 12.58% 64.17% 89.92% 117.37% 118.78% 46.56% 48.92% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 113.21 299.21 377.75 430.62 349.08 134.79 117.86 -2.65%
EPS 6.04 29.52 38.67 44.60 27.32 7.45 6.36 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.43 0.38 0.23 0.16 0.13 139.46%
Adjusted Per Share Value based on latest NOSH - 66,981
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 17.53 46.36 58.53 66.71 54.11 20.88 18.26 -2.69%
EPS 0.94 4.57 5.99 6.91 4.23 1.15 0.99 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0713 0.0666 0.0589 0.0357 0.0248 0.0201 139.64%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.57 0.68 0.74 0.44 0.45 0.30 0.32 -
P/RPS 0.50 0.23 0.20 0.10 0.13 0.22 0.27 50.97%
P/EPS 9.44 2.30 1.91 0.99 1.65 4.03 5.03 52.32%
EY 10.60 43.41 52.25 101.36 60.71 24.83 19.88 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.48 1.72 1.16 1.96 1.88 2.46 -38.45%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 22/12/05 -
Price 0.59 0.60 0.69 0.47 0.38 0.26 0.29 -
P/RPS 0.52 0.20 0.18 0.11 0.11 0.19 0.25 63.16%
P/EPS 9.77 2.03 1.78 1.05 1.39 3.49 4.56 66.42%
EY 10.24 49.20 56.04 94.89 71.89 28.65 21.93 -39.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.30 1.60 1.24 1.65 1.63 2.23 -32.81%

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