[VARIA] QoQ Quarter Result on 31-Jan-2005 [#4]

Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 3.57%
YoY- 61.84%
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 36,457 20,924 1,865 2,627 5,567 3,615 5,080 270.72%
PBT 2,766 1,212 -192 -777 -812 367 189 495.39%
Tax -591 0 1 -6 0 0 0 -
NP 2,175 1,212 -191 -783 -812 367 189 407.45%
-
NP to SH 2,175 1,212 -191 -783 -812 367 189 407.45%
-
Tax Rate 21.37% 0.00% - - - 0.00% 0.00% -
Total Cost 34,282 19,712 2,056 3,410 6,379 3,248 4,891 264.95%
-
Net Worth 8,699 6,696 5,268 6,023 6,710 7,339 6,750 18.37%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 8,699 6,696 5,268 6,023 6,710 7,339 6,750 18.37%
NOSH 66,923 66,961 65,862 66,923 67,107 66,727 67,499 -0.56%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.97% 5.79% -10.24% -29.81% -14.59% 10.15% 3.72% -
ROE 25.00% 18.10% -3.63% -13.00% -12.10% 5.00% 2.80% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 54.48 31.25 2.83 3.93 8.30 5.42 7.53 272.73%
EPS 3.25 1.81 -0.29 -1.17 -1.21 0.55 0.28 410.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.10 0.08 0.09 0.10 0.11 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 66,923
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 8.43 4.84 0.43 0.61 1.29 0.84 1.17 271.70%
EPS 0.50 0.28 -0.04 -0.18 -0.19 0.08 0.04 436.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0155 0.0122 0.0139 0.0155 0.017 0.0156 18.35%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.32 0.55 0.49 0.37 0.50 0.55 0.68 -
P/RPS 0.59 1.76 17.30 9.43 6.03 10.15 9.04 -83.70%
P/EPS 9.85 30.39 -168.97 -31.62 -41.32 100.00 242.86 -88.12%
EY 10.16 3.29 -0.59 -3.16 -2.42 1.00 0.41 745.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 5.50 6.13 4.11 5.00 5.00 6.80 -49.13%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 27/09/05 28/06/05 25/03/05 20/12/04 28/09/04 28/06/04 -
Price 0.29 0.48 0.50 0.40 0.49 0.57 0.80 -
P/RPS 0.53 1.54 17.66 10.19 5.91 10.52 10.63 -86.37%
P/EPS 8.92 26.52 -172.41 -34.19 -40.50 103.64 285.71 -90.02%
EY 11.21 3.77 -0.58 -2.93 -2.47 0.96 0.35 902.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 4.80 6.25 4.44 4.90 5.18 8.00 -57.22%

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