[VARIA] QoQ Quarter Result on 31-Oct-2006 [#3]

Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -56.66%
YoY- 106.48%
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 19,079 18,949 10,639 45,588 85,751 58,508 31,038 -27.76%
PBT 1,419 1,011 365 4,511 10,362 4,579 1,798 -14.63%
Tax 0 0 -20 -20 0 0 -4 -
NP 1,419 1,011 345 4,491 10,362 4,579 1,794 -14.50%
-
NP to SH 1,419 1,011 345 4,491 10,362 4,579 1,794 -14.50%
-
Tax Rate 0.00% 0.00% 5.48% 0.44% 0.00% 0.00% 0.22% -
Total Cost 17,660 17,938 10,294 41,097 75,389 53,929 29,244 -28.62%
-
Net Worth 33,466 32,137 30,800 28,822 25,452 15,419 10,712 114.15%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 33,466 32,137 30,800 28,822 25,452 15,419 10,712 114.15%
NOSH 66,933 66,953 66,957 67,029 66,981 67,042 66,950 -0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 7.44% 5.34% 3.24% 9.85% 12.08% 7.83% 5.78% -
ROE 4.24% 3.15% 1.12% 15.58% 40.71% 29.70% 16.75% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 28.50 28.30 15.89 68.01 128.02 87.27 46.36 -27.76%
EPS 2.12 1.51 0.51 6.70 15.47 6.83 2.68 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.43 0.38 0.23 0.16 114.19%
Adjusted Per Share Value based on latest NOSH - 67,029
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 4.41 4.38 2.46 10.54 19.83 13.53 7.18 -27.80%
EPS 0.33 0.23 0.08 1.04 2.40 1.06 0.41 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0743 0.0712 0.0666 0.0589 0.0357 0.0248 114.00%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.55 0.57 0.68 0.74 0.44 0.45 0.30 -
P/RPS 1.93 2.01 4.28 1.09 0.34 0.52 0.65 106.99%
P/EPS 25.94 37.75 131.97 11.04 2.84 6.59 11.20 75.32%
EY 3.85 2.65 0.76 9.05 35.16 15.18 8.93 -43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 1.48 1.72 1.16 1.96 1.88 -30.11%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 28/06/07 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 -
Price 0.40 0.59 0.60 0.69 0.47 0.38 0.26 -
P/RPS 1.40 2.08 3.78 1.01 0.37 0.44 0.56 84.51%
P/EPS 18.87 39.07 116.45 10.30 3.04 5.56 9.70 56.02%
EY 5.30 2.56 0.86 9.71 32.91 17.97 10.31 -35.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.23 1.30 1.60 1.24 1.65 1.63 -37.86%

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