[VARIA] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 213.12%
YoY- 1343.97%
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 144,259 58,508 90,285 59,247 22,789 1,865 16,812 320.78%
PBT 14,941 4,579 5,584 3,787 1,020 -192 -1,033 -
Tax 0 0 -594 -590 1 1 -6 -
NP 14,941 4,579 4,990 3,197 1,021 -191 -1,039 -
-
NP to SH 14,941 4,579 4,990 3,197 1,021 -191 -1,039 -
-
Tax Rate 0.00% 0.00% 10.64% 15.58% -0.10% - - -
Total Cost 129,318 53,929 85,295 56,050 21,768 2,056 17,851 275.75%
-
Net Worth 25,460 15,419 10,716 8,712 6,717 5,268 6,032 161.86%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 25,460 15,419 10,716 8,712 6,717 5,268 6,032 161.86%
NOSH 67,000 67,042 66,980 67,023 67,171 65,862 67,032 -0.03%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 10.36% 7.83% 5.53% 5.40% 4.48% -10.24% -6.18% -
ROE 58.68% 29.70% 46.56% 36.69% 15.20% -3.63% -17.22% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 215.31 87.27 134.79 88.40 33.93 2.83 25.08 320.92%
EPS 22.30 6.83 7.45 4.77 1.52 -0.29 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.23 0.16 0.13 0.10 0.08 0.09 161.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 33.35 13.53 20.88 13.70 5.27 0.43 3.89 320.53%
EPS 3.45 1.06 1.15 0.74 0.24 -0.04 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0357 0.0248 0.0201 0.0155 0.0122 0.0139 162.55%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.44 0.45 0.30 0.32 0.55 0.49 0.37 -
P/RPS 0.20 0.52 0.22 0.36 1.62 17.30 1.48 -73.76%
P/EPS 1.97 6.59 4.03 6.71 36.18 -168.97 -23.87 -
EY 50.68 15.18 24.83 14.91 2.76 -0.59 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.96 1.88 2.46 5.50 6.13 4.11 -57.07%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 -
Price 0.47 0.38 0.26 0.29 0.48 0.50 0.40 -
P/RPS 0.22 0.44 0.19 0.33 1.41 17.66 1.59 -73.34%
P/EPS 2.11 5.56 3.49 6.08 31.58 -172.41 -25.81 -
EY 47.45 17.97 28.65 16.45 3.17 -0.58 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.65 1.63 2.23 4.80 6.25 4.44 -57.37%

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