[TALAMT] QoQ Quarter Result on 31-Jul-2005 [#2]

Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -306.07%
YoY- -358.86%
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 71,649 0 57,797 63,655 175,954 94,533 325,530 -63.64%
PBT -2,768 -235,374 -167,949 -71,521 -26,515 12,126 47,487 -
Tax -2,281 -10,972 -4,479 -6,612 7,244 -1,628 -15,674 -72.43%
NP -5,049 -246,346 -172,428 -78,133 -19,271 10,498 31,813 -
-
NP to SH -5,016 -246,346 -170,139 -78,116 -19,237 10,498 31,813 -
-
Tax Rate - - - - - 13.43% 33.01% -
Total Cost 76,698 246,346 230,225 141,788 195,225 84,035 293,717 -59.24%
-
Net Worth 319,769 548,294 788,148 942,535 1,064,064 1,046,494 1,016,056 -53.83%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - 23,200 - -
Div Payout % - - - - - 220.99% - -
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 319,769 548,294 788,148 942,535 1,064,064 1,046,494 1,016,056 -53.83%
NOSH 626,999 613,716 609,079 600,685 598,495 580,000 576,322 5.79%
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 -7.05% 0.00% -298.33% -122.74% -10.95% 11.11% 9.77% -
ROE -1.57% -44.93% -21.59% -8.29% -1.81% 1.00% 3.13% -
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 11.43 0.00 9.49 10.60 29.40 16.30 56.48 -65.63%
EPS -0.80 -40.14 -27.94 -13.01 -3.21 1.81 5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.51 0.8934 1.294 1.5691 1.7779 1.8043 1.763 -56.35%
Adjusted Per Share Value based on latest NOSH - 600,685
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 1.62 0.00 1.31 1.44 3.97 2.13 7.35 -63.61%
EPS -0.11 -5.56 -3.84 -1.76 -0.43 0.24 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.0722 0.1238 0.178 0.2129 0.2403 0.2363 0.2295 -53.84%
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 0.08 0.07 0.11 0.20 0.25 0.38 0.38 -
P/RPS 0.70 0.00 1.16 1.89 0.85 2.33 0.67 2.97%
P/EPS -10.00 -0.17 -0.39 -1.54 -7.78 20.99 6.88 -
EY -10.00 -573.43 -253.94 -65.02 -12.86 4.76 14.53 -
DY 0.00 0.00 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.16 0.08 0.09 0.13 0.14 0.21 0.22 -19.17%
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 26/09/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 14/12/04 -
Price 0.04 0.07 0.06 0.13 0.17 0.33 0.36 -
P/RPS 0.35 0.00 0.63 1.23 0.58 2.02 0.64 -33.19%
P/EPS -5.00 -0.17 -0.21 -1.00 -5.29 18.23 6.52 -
EY -20.00 -573.43 -465.56 -100.03 -18.91 5.48 15.33 -
DY 0.00 0.00 0.00 0.00 0.00 12.12 0.00 -
P/NAPS 0.08 0.08 0.05 0.08 0.10 0.18 0.20 -45.80%

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