[OCR] QoQ Quarter Result on 31-Jul-2005 [#4]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 131.25%
YoY- 108.52%
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 6,789 6,192 8,536 7,836 7,672 7,025 7,584 -7.13%
PBT -1,703 -117 -27 -269 -416 -90 -253 257.74%
Tax 0 0 0 399 0 0 -162 -
NP -1,703 -117 -27 130 -416 -90 -415 156.98%
-
NP to SH -1,703 -117 -27 130 -416 -90 -415 156.98%
-
Tax Rate - - - - - - - -
Total Cost 8,492 6,309 8,563 7,706 8,088 7,115 7,999 4.07%
-
Net Worth 35,874 38,025 40,050 37,322 36,657 36,818 37,349 -2.65%
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 35,874 38,025 40,050 37,322 36,657 36,818 37,349 -2.65%
NOSH 41,234 41,785 45,000 41,935 41,188 40,909 41,500 -0.42%
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 -25.08% -1.89% -0.32% 1.66% -5.42% -1.28% -5.47% -
ROE -4.75% -0.31% -0.07% 0.35% -1.13% -0.24% -1.11% -
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 16.46 14.82 18.97 18.69 18.63 17.17 18.27 -6.73%
EPS -4.13 -0.28 -0.06 0.31 -1.01 -0.22 -1.00 158.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 0.89 0.89 0.89 0.90 0.90 -2.24%
Adjusted Per Share Value based on latest NOSH - 41,935
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.20 0.19 0.26 0.23 0.23 0.21 0.23 -8.91%
EPS -0.05 0.00 0.00 0.00 -0.01 0.00 -0.01 193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0114 0.012 0.0112 0.011 0.011 0.0112 -3.00%
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 0.51 0.50 0.59 0.65 0.65 0.75 0.86 -
P/RPS 3.10 3.37 3.11 3.48 3.49 4.37 4.71 -24.39%
P/EPS -12.35 -178.57 -983.33 209.68 -64.36 -340.91 -86.00 -72.67%
EY -8.10 -0.56 -0.10 0.48 -1.55 -0.29 -1.16 266.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.66 0.73 0.73 0.83 0.96 -27.77%
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 30/03/06 29/12/05 27/09/05 28/06/05 28/03/05 27/12/04 -
Price 0.54 0.47 0.51 0.54 0.61 0.69 0.80 -
P/RPS 3.28 3.17 2.69 2.89 3.27 4.02 4.38 -17.57%
P/EPS -13.08 -167.86 -850.00 174.19 -60.40 -313.64 -80.00 -70.19%
EY -7.65 -0.60 -0.12 0.57 -1.66 -0.32 -1.25 235.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.57 0.61 0.69 0.77 0.89 -21.46%

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