[OCR] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 13.5%
YoY- 76.3%
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 21,517 14,728 8,536 30,117 22,281 14,609 7,584 100.79%
PBT -1,847 -144 -27 -1,038 -764 -343 -253 277.69%
Tax 0 0 0 237 -162 -162 -162 -
NP -1,847 -144 -27 -801 -926 -505 -415 171.31%
-
NP to SH -1,847 -144 -27 -801 -926 -505 -415 171.31%
-
Tax Rate - - - - - - - -
Total Cost 23,364 14,872 8,563 30,918 23,207 15,114 7,999 104.73%
-
Net Worth 35,868 37,440 40,050 37,531 36,628 37,254 37,349 -2.66%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 35,868 37,440 40,050 37,531 36,628 37,254 37,349 -2.66%
NOSH 41,227 41,142 45,000 41,243 41,155 41,393 41,500 -0.44%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -8.58% -0.98% -0.32% -2.66% -4.16% -3.46% -5.47% -
ROE -5.15% -0.38% -0.07% -2.13% -2.53% -1.36% -1.11% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 52.19 35.80 18.97 73.02 54.14 35.29 18.27 101.71%
EPS -4.48 -0.35 -0.06 -1.94 -2.25 -1.22 -1.00 172.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 0.89 0.91 0.89 0.90 0.90 -2.24%
Adjusted Per Share Value based on latest NOSH - 41,935
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.64 0.44 0.26 0.90 0.67 0.44 0.23 98.20%
EPS -0.06 0.00 0.00 -0.02 -0.03 -0.02 -0.01 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0112 0.012 0.0112 0.011 0.0112 0.0112 -3.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.51 0.50 0.59 0.65 0.65 0.75 0.86 -
P/RPS 0.98 1.40 3.11 0.89 1.20 2.13 4.71 -64.98%
P/EPS -11.38 -142.86 -983.33 -33.47 -28.89 -61.48 -86.00 -74.12%
EY -8.78 -0.70 -0.10 -2.99 -3.46 -1.63 -1.16 286.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.66 0.71 0.73 0.83 0.96 -27.77%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 30/03/06 29/12/05 27/09/05 28/06/05 28/03/05 27/12/04 -
Price 0.54 0.47 0.51 0.54 0.61 0.69 0.80 -
P/RPS 1.03 1.31 2.69 0.74 1.13 1.96 4.38 -62.00%
P/EPS -12.05 -134.29 -850.00 -27.80 -27.11 -56.56 -80.00 -71.78%
EY -8.30 -0.74 -0.12 -3.60 -3.69 -1.77 -1.25 254.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.57 0.59 0.69 0.77 0.89 -21.46%

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