[VARIA] QoQ TTM Result on 31-Jul-2006 [#2]

Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 93.75%
YoY- 3394.43%
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 160,927 200,486 220,885 211,754 146,927 90,284 61,873 89.45%
PBT 16,249 19,817 21,250 19,505 10,355 5,584 3,009 208.75%
Tax -40 -40 -24 -595 -595 -594 -596 -83.56%
NP 16,209 19,777 21,226 18,910 9,760 4,990 2,413 257.25%
-
NP to SH 16,209 19,777 21,226 18,910 9,760 4,990 2,413 257.25%
-
Tax Rate 0.25% 0.20% 0.11% 3.05% 5.75% 10.64% 19.81% -
Total Cost 144,718 180,709 199,659 192,844 137,167 85,294 59,460 81.23%
-
Net Worth 32,137 30,800 28,822 25,452 15,419 10,712 8,699 139.55%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 32,137 30,800 28,822 25,452 15,419 10,712 8,699 139.55%
NOSH 66,953 66,957 67,029 66,981 67,042 66,950 66,923 0.02%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 10.07% 9.86% 9.61% 8.93% 6.64% 5.53% 3.90% -
ROE 50.44% 64.21% 73.64% 74.29% 63.30% 46.58% 27.74% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 240.36 299.42 329.53 316.14 219.16 134.85 92.45 89.40%
EPS 24.21 29.54 31.67 28.23 14.56 7.45 3.61 256.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.43 0.38 0.23 0.16 0.13 139.46%
Adjusted Per Share Value based on latest NOSH - 66,981
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 37.21 46.36 51.07 48.96 33.97 20.87 14.31 89.42%
EPS 3.75 4.57 4.91 4.37 2.26 1.15 0.56 256.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0712 0.0666 0.0589 0.0357 0.0248 0.0201 139.64%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.57 0.68 0.74 0.44 0.45 0.30 0.32 -
P/RPS 0.24 0.23 0.22 0.14 0.21 0.22 0.35 -22.29%
P/EPS 2.35 2.30 2.34 1.56 3.09 4.03 8.88 -58.88%
EY 42.47 43.44 42.79 64.16 32.35 24.84 11.27 142.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.48 1.72 1.16 1.96 1.88 2.46 -38.45%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 30/03/07 26/12/06 25/09/06 27/06/06 29/03/06 22/12/05 -
Price 0.59 0.60 0.69 0.47 0.38 0.26 0.29 -
P/RPS 0.25 0.20 0.21 0.15 0.17 0.19 0.31 -13.39%
P/EPS 2.44 2.03 2.18 1.66 2.61 3.49 8.04 -54.93%
EY 41.03 49.23 45.89 60.07 38.31 28.67 12.43 122.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.30 1.60 1.24 1.65 1.63 2.23 -32.81%

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