[VARIA] QoQ TTM Result on 31-Oct-2004 [#3]

Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -282.12%
YoY- 70.62%
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 30,983 13,674 16,889 16,965 12,175 9,466 4,918 241.48%
PBT -569 -1,414 -1,033 -2,308 -604 -2,589 -5,539 -78.09%
Tax -5 -5 -6 0 0 0 0 -
NP -574 -1,419 -1,039 -2,308 -604 -2,589 -5,539 -77.96%
-
NP to SH -574 -1,419 -1,039 -2,308 -604 -2,589 -5,539 -77.96%
-
Tax Rate - - - - - - - -
Total Cost 31,557 15,093 17,928 19,273 12,779 12,055 10,457 108.97%
-
Net Worth 6,696 5,268 6,023 6,710 7,339 6,750 6,705 -0.08%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 6,696 5,268 6,023 6,710 7,339 6,750 6,705 -0.08%
NOSH 66,961 65,862 66,923 67,107 66,727 67,499 67,058 -0.09%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -1.85% -10.38% -6.15% -13.60% -4.96% -27.35% -112.63% -
ROE -8.57% -26.93% -17.25% -34.39% -8.23% -38.36% -82.60% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 46.27 20.76 25.24 25.28 18.25 14.02 7.33 241.94%
EPS -0.86 -2.15 -1.55 -3.44 -0.91 -3.84 -8.26 -77.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.08 0.09 0.10 0.11 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 67,107
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 7.16 3.16 3.90 3.92 2.82 2.19 1.14 240.79%
EPS -0.13 -0.33 -0.24 -0.53 -0.14 -0.60 -1.28 -78.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0122 0.0139 0.0155 0.017 0.0156 0.0155 0.00%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.55 0.49 0.37 0.50 0.55 0.68 0.81 -
P/RPS 1.19 2.36 1.47 1.98 3.01 4.85 11.04 -77.38%
P/EPS -64.16 -22.74 -23.83 -14.54 -60.76 -17.73 -9.81 250.12%
EY -1.56 -4.40 -4.20 -6.88 -1.65 -5.64 -10.20 -71.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 6.13 4.11 5.00 5.00 6.80 8.10 -22.76%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 25/03/05 20/12/04 28/09/04 28/06/04 30/03/04 -
Price 0.48 0.50 0.40 0.49 0.57 0.80 0.85 -
P/RPS 1.04 2.41 1.59 1.94 3.12 5.70 11.59 -79.98%
P/EPS -56.00 -23.21 -25.76 -14.25 -62.97 -20.86 -10.29 209.71%
EY -1.79 -4.31 -3.88 -7.02 -1.59 -4.79 -9.72 -67.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 6.25 4.44 4.90 5.18 8.00 8.50 -31.70%

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