[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -8.24%
YoY- 2497.38%
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 200,487 189,848 144,259 58,508 90,285 59,247 22,789 324.47%
PBT 19,818 19,453 14,941 4,579 5,584 3,787 1,020 618.82%
Tax -40 -20 0 0 -594 -590 1 -
NP 19,778 19,433 14,941 4,579 4,990 3,197 1,021 617.39%
-
NP to SH 19,778 19,433 14,941 4,579 4,990 3,197 1,021 617.39%
-
Tax Rate 0.20% 0.10% 0.00% 0.00% 10.64% 15.58% -0.10% -
Total Cost 180,709 170,415 129,318 53,929 85,295 56,050 21,768 308.41%
-
Net Worth 30,822 28,814 25,460 15,419 10,716 8,712 6,717 175.37%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 30,822 28,814 25,460 15,419 10,716 8,712 6,717 175.37%
NOSH 67,004 67,010 67,000 67,042 66,980 67,023 67,171 -0.16%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.86% 10.24% 10.36% 7.83% 5.53% 5.40% 4.48% -
ROE 64.17% 67.44% 58.68% 29.70% 46.56% 36.69% 15.20% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 299.21 283.31 215.31 87.27 134.79 88.40 33.93 325.14%
EPS 29.52 29.00 22.30 6.83 7.45 4.77 1.52 618.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.38 0.23 0.16 0.13 0.10 175.82%
Adjusted Per Share Value based on latest NOSH - 67,042
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 46.36 43.90 33.35 13.53 20.88 13.70 5.27 324.45%
EPS 4.57 4.49 3.45 1.06 1.15 0.74 0.24 609.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0666 0.0589 0.0357 0.0248 0.0201 0.0155 175.82%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.68 0.74 0.44 0.45 0.30 0.32 0.55 -
P/RPS 0.23 0.26 0.20 0.52 0.22 0.36 1.62 -72.68%
P/EPS 2.30 2.55 1.97 6.59 4.03 6.71 36.18 -83.99%
EY 43.41 39.19 50.68 15.18 24.83 14.91 2.76 524.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.16 1.96 1.88 2.46 5.50 -58.21%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 -
Price 0.60 0.69 0.47 0.38 0.26 0.29 0.48 -
P/RPS 0.20 0.24 0.22 0.44 0.19 0.33 1.41 -72.70%
P/EPS 2.03 2.38 2.11 5.56 3.49 6.08 31.58 -83.87%
EY 49.20 42.03 47.45 17.97 28.65 16.45 3.17 519.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.60 1.24 1.65 1.63 2.23 4.80 -58.04%

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