[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2007 [#4]

Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 7.75%
YoY- -174.6%
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 120,938 82,603 43,450 163,657 121,142 81,395 43,014 99.08%
PBT -595 264 900 41 -635 2,125 2,115 -
Tax -335 -221 -195 -835 -532 -438 -344 -1.75%
NP -930 43 705 -794 -1,167 1,687 1,771 -
-
NP to SH -1,464 -611 70 -1,988 -2,155 694 1,141 -
-
Tax Rate - 83.71% 21.67% 2,036.59% - 20.61% 16.26% -
Total Cost 121,868 82,560 42,745 164,451 122,309 79,708 41,243 105.78%
-
Net Worth 44,145 45,259 44,187 45,979 45,083 48,219 48,706 -6.33%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 44,145 45,259 44,187 45,979 45,083 48,219 48,706 -6.33%
NOSH 45,046 45,259 43,750 45,078 45,083 45,064 45,098 -0.07%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin -0.77% 0.05% 1.62% -0.49% -0.96% 2.07% 4.12% -
ROE -3.32% -1.35% 0.16% -4.32% -4.78% 1.44% 2.34% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 268.48 182.51 99.31 363.05 268.70 180.62 95.38 99.23%
EPS -3.25 -1.35 0.16 -4.41 -4.78 1.54 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 1.01 1.02 1.00 1.07 1.08 -6.26%
Adjusted Per Share Value based on latest NOSH - 45,161
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 13.97 9.54 5.02 18.90 13.99 9.40 4.97 99.04%
EPS -0.17 -0.07 0.01 -0.23 -0.25 0.08 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0523 0.051 0.0531 0.0521 0.0557 0.0562 -6.26%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.34 0.43 0.45 0.50 0.72 0.89 0.80 -
P/RPS 0.13 0.24 0.45 0.14 0.27 0.49 0.84 -71.14%
P/EPS -10.46 -31.85 281.25 -11.34 -15.06 57.79 31.62 -
EY -9.56 -3.14 0.36 -8.82 -6.64 1.73 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.45 0.49 0.72 0.83 0.74 -39.26%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 28/07/08 29/04/08 30/01/08 30/10/07 27/07/07 16/04/07 30/01/07 -
Price 0.24 0.37 0.38 0.45 0.72 0.97 0.94 -
P/RPS 0.09 0.20 0.38 0.12 0.27 0.54 0.99 -79.75%
P/EPS -7.38 -27.41 237.50 -10.20 -15.06 62.99 37.15 -
EY -13.54 -3.65 0.42 -9.80 -6.64 1.59 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.37 0.38 0.44 0.72 0.91 0.87 -57.59%

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