[VARIA] QoQ TTM Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 520.38%
YoY- 204.55%
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 211,754 146,927 90,284 61,873 30,983 13,674 16,889 442.20%
PBT 19,505 10,355 5,584 3,009 -569 -1,414 -1,033 -
Tax -595 -595 -594 -596 -5 -5 -6 2060.56%
NP 18,910 9,760 4,990 2,413 -574 -1,419 -1,039 -
-
NP to SH 18,910 9,760 4,990 2,413 -574 -1,419 -1,039 -
-
Tax Rate 3.05% 5.75% 10.64% 19.81% - - - -
Total Cost 192,844 137,167 85,294 59,460 31,557 15,093 17,928 389.40%
-
Net Worth 25,452 15,419 10,712 8,699 6,696 5,268 6,023 162.07%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 25,452 15,419 10,712 8,699 6,696 5,268 6,023 162.07%
NOSH 66,981 67,042 66,950 66,923 66,961 65,862 66,923 0.05%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.93% 6.64% 5.53% 3.90% -1.85% -10.38% -6.15% -
ROE 74.29% 63.30% 46.58% 27.74% -8.57% -26.93% -17.25% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 316.14 219.16 134.85 92.45 46.27 20.76 25.24 441.83%
EPS 28.23 14.56 7.45 3.61 -0.86 -2.15 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.23 0.16 0.13 0.10 0.08 0.09 161.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 48.96 33.97 20.87 14.31 7.16 3.16 3.90 442.66%
EPS 4.37 2.26 1.15 0.56 -0.13 -0.33 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0357 0.0248 0.0201 0.0155 0.0122 0.0139 162.55%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.44 0.45 0.30 0.32 0.55 0.49 0.37 -
P/RPS 0.14 0.21 0.22 0.35 1.19 2.36 1.47 -79.23%
P/EPS 1.56 3.09 4.03 8.88 -64.16 -22.74 -23.83 -
EY 64.16 32.35 24.84 11.27 -1.56 -4.40 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.96 1.88 2.46 5.50 6.13 4.11 -57.07%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 27/06/06 29/03/06 22/12/05 27/09/05 28/06/05 25/03/05 -
Price 0.47 0.38 0.26 0.29 0.48 0.50 0.40 -
P/RPS 0.15 0.17 0.19 0.31 1.04 2.41 1.59 -79.36%
P/EPS 1.66 2.61 3.49 8.04 -56.00 -23.21 -25.76 -
EY 60.07 38.31 28.67 12.43 -1.79 -4.31 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.65 1.63 2.23 4.80 6.25 4.44 -57.37%

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