[DNONCE] QoQ Quarter Result on 30-Nov-2006 [#1]

Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 154.69%
YoY- 0.8%
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 42,515 39,747 38,381 43,014 42,581 44,435 40,073 4.01%
PBT 676 -2,760 10 2,115 1,949 1,063 962 -20.90%
Tax -303 -94 -94 -344 -1,055 -150 -266 9.04%
NP 373 -2,854 -84 1,771 894 913 696 -33.94%
-
NP to SH 167 -2,849 -447 1,141 448 760 325 -35.76%
-
Tax Rate 44.82% - 940.00% 16.26% 54.13% 14.11% 27.65% -
Total Cost 42,142 42,601 38,465 41,243 41,687 43,522 39,377 4.61%
-
Net Worth 45,161 45,079 48,312 48,706 44,880 50,666 49,652 -6.10%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 45,161 45,079 48,312 48,706 44,880 50,666 49,652 -6.10%
NOSH 45,161 45,079 45,151 45,098 44,880 45,238 45,138 0.03%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 0.88% -7.18% -0.22% 4.12% 2.10% 2.05% 1.74% -
ROE 0.37% -6.32% -0.93% 2.34% 1.00% 1.50% 0.65% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 94.14 88.17 85.00 95.38 94.88 98.22 88.78 3.97%
EPS 0.37 -6.32 -0.99 2.53 0.99 1.68 0.72 -35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.07 1.08 1.00 1.12 1.10 -6.14%
Adjusted Per Share Value based on latest NOSH - 45,098
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 4.91 4.59 4.43 4.97 4.92 5.13 4.63 3.98%
EPS 0.02 -0.33 -0.05 0.13 0.05 0.09 0.04 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0521 0.0558 0.0562 0.0518 0.0585 0.0573 -6.00%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.72 0.89 0.80 0.79 0.93 0.90 -
P/RPS 0.53 0.82 1.05 0.84 0.83 0.95 1.01 -34.86%
P/EPS 135.21 -11.39 -89.90 31.62 79.14 55.36 125.00 5.35%
EY 0.74 -8.78 -1.11 3.16 1.26 1.81 0.80 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.83 0.74 0.79 0.83 0.82 -28.02%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 27/07/07 16/04/07 30/01/07 31/10/06 27/07/06 03/04/06 -
Price 0.45 0.72 0.97 0.94 0.75 0.86 0.82 -
P/RPS 0.48 0.82 1.14 0.99 0.79 0.88 0.92 -35.11%
P/EPS 121.69 -11.39 -97.98 37.15 75.14 51.19 113.89 4.50%
EY 0.82 -8.78 -1.02 2.69 1.33 1.95 0.88 -4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 0.91 0.87 0.75 0.77 0.75 -28.79%

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