[VARIA] QoQ TTM Result on 31-Jul-2005 [#2]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 59.55%
YoY- 4.97%
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 146,927 90,284 61,873 30,983 13,674 16,889 16,965 323.39%
PBT 10,355 5,584 3,009 -569 -1,414 -1,033 -2,308 -
Tax -595 -594 -596 -5 -5 -6 0 -
NP 9,760 4,990 2,413 -574 -1,419 -1,039 -2,308 -
-
NP to SH 9,760 4,990 2,413 -574 -1,419 -1,039 -2,308 -
-
Tax Rate 5.75% 10.64% 19.81% - - - - -
Total Cost 137,167 85,294 59,460 31,557 15,093 17,928 19,273 271.33%
-
Net Worth 15,419 10,712 8,699 6,696 5,268 6,023 6,710 74.40%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 15,419 10,712 8,699 6,696 5,268 6,023 6,710 74.40%
NOSH 67,042 66,950 66,923 66,961 65,862 66,923 67,107 -0.06%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.64% 5.53% 3.90% -1.85% -10.38% -6.15% -13.60% -
ROE 63.30% 46.58% 27.74% -8.57% -26.93% -17.25% -34.39% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 219.16 134.85 92.45 46.27 20.76 25.24 25.28 323.68%
EPS 14.56 7.45 3.61 -0.86 -2.15 -1.55 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.16 0.13 0.10 0.08 0.09 0.10 74.50%
Adjusted Per Share Value based on latest NOSH - 66,961
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 33.97 20.87 14.31 7.16 3.16 3.90 3.92 323.56%
EPS 2.26 1.15 0.56 -0.13 -0.33 -0.24 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0248 0.0201 0.0155 0.0122 0.0139 0.0155 74.67%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.45 0.30 0.32 0.55 0.49 0.37 0.50 -
P/RPS 0.21 0.22 0.35 1.19 2.36 1.47 1.98 -77.68%
P/EPS 3.09 4.03 8.88 -64.16 -22.74 -23.83 -14.54 -
EY 32.35 24.84 11.27 -1.56 -4.40 -4.20 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.88 2.46 5.50 6.13 4.11 5.00 -46.52%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 20/12/04 -
Price 0.38 0.26 0.29 0.48 0.50 0.40 0.49 -
P/RPS 0.17 0.19 0.31 1.04 2.41 1.59 1.94 -80.35%
P/EPS 2.61 3.49 8.04 -56.00 -23.21 -25.76 -14.25 -
EY 38.31 28.67 12.43 -1.79 -4.31 -3.88 -7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.63 2.23 4.80 6.25 4.44 4.90 -51.69%

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