[VARIA] QoQ 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- 155.24%
YoY- 2497.38%
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 10,639 45,588 85,751 58,508 31,038 36,457 20,924 -36.21%
PBT 365 4,511 10,362 4,579 1,798 2,766 1,212 -54.97%
Tax -20 -20 0 0 -4 -591 0 -
NP 345 4,491 10,362 4,579 1,794 2,175 1,212 -56.62%
-
NP to SH 345 4,491 10,362 4,579 1,794 2,175 1,212 -56.62%
-
Tax Rate 5.48% 0.44% 0.00% 0.00% 0.22% 21.37% 0.00% -
Total Cost 10,294 41,097 75,389 53,929 29,244 34,282 19,712 -35.07%
-
Net Worth 30,800 28,822 25,452 15,419 10,712 8,699 6,696 175.81%
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 30,800 28,822 25,452 15,419 10,712 8,699 6,696 175.81%
NOSH 66,957 67,029 66,981 67,042 66,950 66,923 66,961 -0.00%
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 3.24% 9.85% 12.08% 7.83% 5.78% 5.97% 5.79% -
ROE 1.12% 15.58% 40.71% 29.70% 16.75% 25.00% 18.10% -
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 15.89 68.01 128.02 87.27 46.36 54.48 31.25 -36.21%
EPS 0.51 6.70 15.47 6.83 2.68 3.25 1.81 -56.92%
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 2.46 10.54 19.83 13.53 7.18 8.43 4.84 -36.23%
EPS 0.08 1.04 2.40 1.06 0.41 0.50 0.28 -56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0666 0.0589 0.0357 0.0248 0.0201 0.0155 175.56%
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 4.28 1.09 0.34 0.52 0.65 0.59 1.76 80.54%
P/EPS 131.97 11.04 2.84 6.59 11.20 9.85 30.39 165.46%
EY 0.76 9.05 35.16 15.18 8.93 10.16 3.29 -62.25%
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 3.78 1.01 0.37 0.44 0.56 0.53 1.54 81.66%
P/EPS 116.45 10.30 3.04 5.56 9.70 8.92 26.52 167.42%
EY 0.86 9.71 32.91 17.97 10.31 11.21 3.77 -62.56%
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