[VARIA] QoQ Quarter Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 79.46%
YoY- 367.86%
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 85,751 58,508 31,038 36,457 20,924 1,865 2,627 927.91%
PBT 10,362 4,579 1,798 2,766 1,212 -192 -777 -
Tax 0 0 -4 -591 0 1 -6 -
NP 10,362 4,579 1,794 2,175 1,212 -191 -783 -
-
NP to SH 10,362 4,579 1,794 2,175 1,212 -191 -783 -
-
Tax Rate 0.00% 0.00% 0.22% 21.37% 0.00% - - -
Total Cost 75,389 53,929 29,244 34,282 19,712 2,056 3,410 692.19%
-
Net Worth 25,452 15,419 10,712 8,699 6,696 5,268 6,023 162.07%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 25,452 15,419 10,712 8,699 6,696 5,268 6,023 162.07%
NOSH 66,981 67,042 66,950 66,923 66,961 65,862 66,923 0.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.08% 7.83% 5.78% 5.97% 5.79% -10.24% -29.81% -
ROE 40.71% 29.70% 16.75% 25.00% 18.10% -3.63% -13.00% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 128.02 87.27 46.36 54.48 31.25 2.83 3.93 926.50%
EPS 15.47 6.83 2.68 3.25 1.81 -0.29 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.23 0.16 0.13 0.10 0.08 0.09 161.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.83 13.53 7.18 8.43 4.84 0.43 0.61 925.09%
EPS 2.40 1.06 0.41 0.50 0.28 -0.04 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0357 0.0248 0.0201 0.0155 0.0122 0.0139 162.55%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.44 0.45 0.30 0.32 0.55 0.49 0.37 -
P/RPS 0.34 0.52 0.65 0.59 1.76 17.30 9.43 -89.15%
P/EPS 2.84 6.59 11.20 9.85 30.39 -168.97 -31.62 -
EY 35.16 15.18 8.93 10.16 3.29 -0.59 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.96 1.88 2.46 5.50 6.13 4.11 -57.07%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 -
Price 0.47 0.38 0.26 0.29 0.48 0.50 0.40 -
P/RPS 0.37 0.44 0.56 0.53 1.54 17.66 10.19 -89.10%
P/EPS 3.04 5.56 9.70 8.92 26.52 -172.41 -34.19 -
EY 32.91 17.97 10.31 11.21 3.77 -0.58 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.65 1.63 2.23 4.80 6.25 4.44 -57.37%

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