[DNONCE] QoQ Quarter Result on 31-May-2007 [#3]

Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -537.36%
YoY- -474.87%
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 39,153 43,450 42,515 39,747 38,381 43,014 42,581 -5.44%
PBT -636 900 676 -2,760 10 2,115 1,949 -
Tax -26 -195 -303 -94 -94 -344 -1,055 -91.55%
NP -662 705 373 -2,854 -84 1,771 894 -
-
NP to SH -681 70 167 -2,849 -447 1,141 448 -
-
Tax Rate - 21.67% 44.82% - 940.00% 16.26% 54.13% -
Total Cost 39,815 42,745 42,142 42,601 38,465 41,243 41,687 -3.01%
-
Net Worth 45,099 44,187 45,161 45,079 48,312 48,706 44,880 0.32%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 45,099 44,187 45,161 45,079 48,312 48,706 44,880 0.32%
NOSH 45,099 43,750 45,161 45,079 45,151 45,098 44,880 0.32%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -1.69% 1.62% 0.88% -7.18% -0.22% 4.12% 2.10% -
ROE -1.51% 0.16% 0.37% -6.32% -0.93% 2.34% 1.00% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 86.82 99.31 94.14 88.17 85.00 95.38 94.88 -5.75%
EPS -1.51 0.16 0.37 -6.32 -0.99 2.53 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.00 1.00 1.07 1.08 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 45,079
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 4.52 5.02 4.91 4.59 4.43 4.97 4.92 -5.50%
EPS -0.08 0.01 0.02 -0.33 -0.05 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.051 0.0522 0.0521 0.0558 0.0562 0.0518 0.38%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.43 0.45 0.50 0.72 0.89 0.80 0.79 -
P/RPS 0.50 0.45 0.53 0.82 1.05 0.84 0.83 -28.69%
P/EPS -28.48 281.25 135.21 -11.39 -89.90 31.62 79.14 -
EY -3.51 0.36 0.74 -8.78 -1.11 3.16 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.50 0.72 0.83 0.74 0.79 -33.36%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 30/01/08 30/10/07 27/07/07 16/04/07 30/01/07 31/10/06 -
Price 0.37 0.38 0.45 0.72 0.97 0.94 0.75 -
P/RPS 0.43 0.38 0.48 0.82 1.14 0.99 0.79 -33.36%
P/EPS -24.50 237.50 121.69 -11.39 -97.98 37.15 75.14 -
EY -4.08 0.42 0.82 -8.78 -1.02 2.69 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.45 0.72 0.91 0.87 0.75 -37.59%

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