[VARIA] QoQ TTM Result on 30-Apr-2006 [#1]

Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 95.59%
YoY- 787.81%
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 200,486 220,885 211,754 146,927 90,284 61,873 30,983 246.06%
PBT 19,817 21,250 19,505 10,355 5,584 3,009 -569 -
Tax -40 -24 -595 -595 -594 -596 -5 298.48%
NP 19,777 21,226 18,910 9,760 4,990 2,413 -574 -
-
NP to SH 19,777 21,226 18,910 9,760 4,990 2,413 -574 -
-
Tax Rate 0.20% 0.11% 3.05% 5.75% 10.64% 19.81% - -
Total Cost 180,709 199,659 192,844 137,167 85,294 59,460 31,557 219.06%
-
Net Worth 30,800 28,822 25,452 15,419 10,712 8,699 6,696 175.81%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 30,800 28,822 25,452 15,419 10,712 8,699 6,696 175.81%
NOSH 66,957 67,029 66,981 67,042 66,950 66,923 66,961 -0.00%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.86% 9.61% 8.93% 6.64% 5.53% 3.90% -1.85% -
ROE 64.21% 73.64% 74.29% 63.30% 46.58% 27.74% -8.57% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 299.42 329.53 316.14 219.16 134.85 92.45 46.27 246.08%
EPS 29.54 31.67 28.23 14.56 7.45 3.61 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.38 0.23 0.16 0.13 0.10 175.82%
Adjusted Per Share Value based on latest NOSH - 67,042
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 46.36 51.07 48.96 33.97 20.87 14.31 7.16 246.21%
EPS 4.57 4.91 4.37 2.26 1.15 0.56 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0666 0.0589 0.0357 0.0248 0.0201 0.0155 175.56%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.68 0.74 0.44 0.45 0.30 0.32 0.55 -
P/RPS 0.23 0.22 0.14 0.21 0.22 0.35 1.19 -66.47%
P/EPS 2.30 2.34 1.56 3.09 4.03 8.88 -64.16 -
EY 43.44 42.79 64.16 32.35 24.84 11.27 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.16 1.96 1.88 2.46 5.50 -58.21%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 -
Price 0.60 0.69 0.47 0.38 0.26 0.29 0.48 -
P/RPS 0.20 0.21 0.15 0.17 0.19 0.31 1.04 -66.58%
P/EPS 2.03 2.18 1.66 2.61 3.49 8.04 -56.00 -
EY 49.23 45.89 60.07 38.31 28.67 12.43 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.60 1.24 1.65 1.63 2.23 4.80 -58.04%

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