[VARIA] QoQ TTM Result on 30-Apr-2004 [#1]

Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 53.26%
YoY- 90.55%
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 16,889 16,965 12,175 9,466 4,918 4,156 4,148 153.89%
PBT -1,033 -2,308 -604 -2,589 -5,539 -7,855 -11,199 -79.43%
Tax -6 0 0 0 0 0 0 -
NP -1,039 -2,308 -604 -2,589 -5,539 -7,855 -11,199 -79.35%
-
NP to SH -1,039 -2,308 -604 -2,589 -5,539 -7,855 -11,199 -79.35%
-
Tax Rate - - - - - - - -
Total Cost 17,928 19,273 12,779 12,055 10,457 12,011 15,347 10.86%
-
Net Worth 6,023 6,710 7,339 6,750 6,705 8,718 8,056 -17.55%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 6,023 6,710 7,339 6,750 6,705 8,718 8,056 -17.55%
NOSH 66,923 67,107 66,727 67,499 67,058 67,067 67,136 -0.21%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -6.15% -13.60% -4.96% -27.35% -112.63% -189.00% -269.99% -
ROE -17.25% -34.39% -8.23% -38.36% -82.60% -90.09% -139.01% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 25.24 25.28 18.25 14.02 7.33 6.20 6.18 154.41%
EPS -1.55 -3.44 -0.91 -3.84 -8.26 -11.71 -16.68 -79.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.10 0.10 0.13 0.12 -17.37%
Adjusted Per Share Value based on latest NOSH - 67,499
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 3.90 3.92 2.82 2.19 1.14 0.96 0.96 153.52%
EPS -0.24 -0.53 -0.14 -0.60 -1.28 -1.82 -2.59 -79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0155 0.017 0.0156 0.0155 0.0202 0.0186 -17.57%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.37 0.50 0.55 0.68 0.81 1.05 0.58 -
P/RPS 1.47 1.98 3.01 4.85 11.04 16.94 9.39 -70.78%
P/EPS -23.83 -14.54 -60.76 -17.73 -9.81 -8.97 -3.48 258.50%
EY -4.20 -6.88 -1.65 -5.64 -10.20 -11.15 -28.76 -72.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 5.00 5.00 6.80 8.10 8.08 4.83 -10.15%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 25/03/05 20/12/04 28/09/04 28/06/04 30/03/04 19/12/03 30/09/03 -
Price 0.40 0.49 0.57 0.80 0.85 0.97 0.58 -
P/RPS 1.59 1.94 3.12 5.70 11.59 15.65 9.39 -69.22%
P/EPS -25.76 -14.25 -62.97 -20.86 -10.29 -8.28 -3.48 277.52%
EY -3.88 -7.02 -1.59 -4.79 -9.72 -12.07 -28.76 -73.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 4.90 5.18 8.00 8.50 7.46 4.83 -5.43%

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