[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 81.62%
YoY- -201.06%
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 90,285 59,247 22,789 1,865 16,812 14,263 8,695 373.92%
PBT 5,584 3,787 1,020 -192 -1,033 -257 556 363.54%
Tax -594 -590 1 1 -6 0 0 -
NP 4,990 3,197 1,021 -191 -1,039 -257 556 330.14%
-
NP to SH 4,990 3,197 1,021 -191 -1,039 -257 556 330.14%
-
Tax Rate 10.64% 15.58% -0.10% - - - 0.00% -
Total Cost 85,295 56,050 21,768 2,056 17,851 14,520 8,139 376.84%
-
Net Worth 10,716 8,712 6,717 5,268 6,032 6,763 7,368 28.28%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 10,716 8,712 6,717 5,268 6,032 6,763 7,368 28.28%
NOSH 66,980 67,023 67,171 65,862 67,032 67,631 66,987 -0.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.53% 5.40% 4.48% -10.24% -6.18% -1.80% 6.39% -
ROE 46.56% 36.69% 15.20% -3.63% -17.22% -3.80% 7.55% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 134.79 88.40 33.93 2.83 25.08 21.09 12.98 373.95%
EPS 7.45 4.77 1.52 -0.29 -1.55 -0.38 0.83 330.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.13 0.10 0.08 0.09 0.10 0.11 28.28%
Adjusted Per Share Value based on latest NOSH - 65,862
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 20.88 13.70 5.27 0.43 3.89 3.30 2.01 374.06%
EPS 1.15 0.74 0.24 -0.04 -0.24 -0.06 0.13 326.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0201 0.0155 0.0122 0.0139 0.0156 0.017 28.53%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.30 0.32 0.55 0.49 0.37 0.50 0.55 -
P/RPS 0.22 0.36 1.62 17.30 1.48 2.37 4.24 -86.01%
P/EPS 4.03 6.71 36.18 -168.97 -23.87 -131.58 66.27 -84.45%
EY 24.83 14.91 2.76 -0.59 -4.19 -0.76 1.51 543.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.46 5.50 6.13 4.11 5.00 5.00 -47.81%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 20/12/04 28/09/04 -
Price 0.26 0.29 0.48 0.50 0.40 0.49 0.57 -
P/RPS 0.19 0.33 1.41 17.66 1.59 2.32 4.39 -87.60%
P/EPS 3.49 6.08 31.58 -172.41 -25.81 -128.95 68.67 -86.20%
EY 28.65 16.45 3.17 -0.58 -3.88 -0.78 1.46 623.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.23 4.80 6.25 4.44 4.90 5.18 -53.63%

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