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

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 734.55%
YoY- 230.25%
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 58,508 31,038 36,457 20,924 1,865 2,627 5,567 381.87%
PBT 4,579 1,798 2,766 1,212 -192 -777 -812 -
Tax 0 -4 -591 0 1 -6 0 -
NP 4,579 1,794 2,175 1,212 -191 -783 -812 -
-
NP to SH 4,579 1,794 2,175 1,212 -191 -783 -812 -
-
Tax Rate 0.00% 0.22% 21.37% 0.00% - - - -
Total Cost 53,929 29,244 34,282 19,712 2,056 3,410 6,379 316.62%
-
Net Worth 15,419 10,712 8,699 6,696 5,268 6,023 6,710 74.40%
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 15,419 10,712 8,699 6,696 5,268 6,023 6,710 74.40%
NOSH 67,042 66,950 66,923 66,961 65,862 66,923 67,107 -0.06%
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 7.83% 5.78% 5.97% 5.79% -10.24% -29.81% -14.59% -
ROE 29.70% 16.75% 25.00% 18.10% -3.63% -13.00% -12.10% -
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 87.27 46.36 54.48 31.25 2.83 3.93 8.30 382.01%
EPS 6.83 2.68 3.25 1.81 -0.29 -1.17 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.16 0.13 0.10 0.08 0.09 0.10 74.50%
Adjusted Per Share Value based on latest NOSH - 66,961
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 13.53 7.18 8.43 4.84 0.43 0.61 1.29 381.21%
EPS 1.06 0.41 0.50 0.28 -0.04 -0.18 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0248 0.0201 0.0155 0.0122 0.0139 0.0155 74.67%
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 0.45 0.30 0.32 0.55 0.49 0.37 0.50 -
P/RPS 0.52 0.65 0.59 1.76 17.30 9.43 6.03 -80.56%
P/EPS 6.59 11.20 9.85 30.39 -168.97 -31.62 -41.32 -
EY 15.18 8.93 10.16 3.29 -0.59 -3.16 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.88 2.46 5.50 6.13 4.11 5.00 -46.52%
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 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 20/12/04 -
Price 0.38 0.26 0.29 0.48 0.50 0.40 0.49 -
P/RPS 0.44 0.56 0.53 1.54 17.66 10.19 5.91 -82.38%
P/EPS 5.56 9.70 8.92 26.52 -172.41 -34.19 -40.50 -
EY 17.97 10.31 11.21 3.77 -0.58 -2.93 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.63 2.23 4.80 6.25 4.44 4.90 -51.69%

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