[PRG] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -48.01%
YoY- -51.37%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,855 20,693 19,604 19,889 20,223 19,575 17,079 21.41%
PBT 2,647 1,868 1,707 968 2,236 1,886 1,841 27.36%
Tax -387 -219 -291 -29 -273 -226 -448 -9.28%
NP 2,260 1,649 1,416 939 1,963 1,660 1,393 38.03%
-
NP to SH 2,546 1,916 1,504 939 1,806 1,643 1,393 49.43%
-
Tax Rate 14.62% 11.72% 17.05% 3.00% 12.21% 11.98% 24.33% -
Total Cost 20,595 19,044 18,188 18,950 18,260 17,915 15,686 19.88%
-
Net Worth 63,596 64,400 61,420 65,007 59,301 60,153 58,416 5.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,596 64,400 61,420 65,007 59,301 60,153 58,416 5.82%
NOSH 89,964 89,532 90,059 90,288 89,850 89,781 89,870 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.89% 7.97% 7.22% 4.72% 9.71% 8.48% 8.16% -
ROE 4.00% 2.98% 2.45% 1.44% 3.05% 2.73% 2.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.40 23.11 21.77 22.03 22.51 21.80 19.00 21.33%
EPS 2.83 2.14 1.67 1.04 2.01 1.83 1.55 49.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7069 0.7193 0.682 0.72 0.66 0.67 0.65 5.74%
Adjusted Per Share Value based on latest NOSH - 90,288
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.70 4.25 4.03 4.09 4.15 4.02 3.51 21.46%
EPS 0.52 0.39 0.31 0.19 0.37 0.34 0.29 47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1323 0.1262 0.1336 0.1218 0.1236 0.12 5.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.47 0.45 0.44 0.65 0.85 1.00 -
P/RPS 1.73 2.03 2.07 2.00 2.89 3.90 5.26 -52.32%
P/EPS 15.55 21.96 26.95 42.31 32.34 46.45 64.52 -61.23%
EY 6.43 4.55 3.71 2.36 3.09 2.15 1.55 157.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.66 0.61 0.98 1.27 1.54 -45.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 -
Price 0.51 0.45 0.45 0.41 0.49 0.81 0.90 -
P/RPS 2.01 1.95 2.07 1.86 2.18 3.72 4.74 -43.52%
P/EPS 18.02 21.03 26.95 39.42 24.38 44.26 58.06 -54.12%
EY 5.55 4.76 3.71 2.54 4.10 2.26 1.72 118.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.66 0.57 0.74 1.21 1.38 -35.16%

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