[DATAPRP] QoQ TTM Result on 31-Mar-2006 [#4]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -0.55%
YoY- -176.59%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 105,711 88,654 74,047 74,657 75,895 69,519 68,769 33.08%
PBT 1,895 2,128 -47 388 774 155 2,538 -17.65%
Tax -553 -722 -1,700 -1,878 -2,304 -1,649 277 -
NP 1,342 1,406 -1,747 -1,490 -1,530 -1,494 2,815 -38.89%
-
NP to SH 1,599 1,211 -1,544 -1,813 -1,803 -1,486 2,256 -20.45%
-
Tax Rate 29.18% 33.93% - 484.02% 297.67% 1,063.87% -10.91% -
Total Cost 104,369 87,248 75,794 76,147 77,425 71,013 65,954 35.68%
-
Net Worth 15,307 12,933 12,946 11,957 13,933 8,568 11,900 18.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,307 12,933 12,946 11,957 13,933 8,568 11,900 18.22%
NOSH 76,538 76,081 76,153 74,736 77,407 71,400 70,000 6.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.27% 1.59% -2.36% -2.00% -2.02% -2.15% 4.09% -
ROE 10.45% 9.36% -11.93% -15.16% -12.94% -17.34% 18.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 138.11 116.53 97.23 99.89 98.05 97.36 98.24 25.41%
EPS 2.09 1.59 -2.03 -2.43 -2.33 -2.08 3.22 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.17 0.16 0.18 0.12 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 74,736
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.99 11.73 9.80 9.88 10.04 9.20 9.10 33.09%
EPS 0.21 0.16 -0.20 -0.24 -0.24 -0.20 0.30 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0171 0.0171 0.0158 0.0184 0.0113 0.0157 18.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.36 0.29 0.51 0.49 0.64 0.58 -
P/RPS 0.30 0.31 0.30 0.51 0.50 0.66 0.59 -36.21%
P/EPS 20.10 22.62 -14.30 -21.02 -21.04 -30.75 18.00 7.61%
EY 4.97 4.42 -6.99 -4.76 -4.75 -3.25 5.56 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.12 1.71 3.19 2.72 5.33 3.41 -27.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 29/08/06 31/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.47 0.37 0.26 0.30 0.58 0.62 0.58 -
P/RPS 0.34 0.32 0.27 0.30 0.59 0.64 0.59 -30.68%
P/EPS 22.50 23.25 -12.82 -12.37 -24.90 -29.79 18.00 15.99%
EY 4.44 4.30 -7.80 -8.09 -4.02 -3.36 5.56 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.18 1.53 1.88 3.22 5.17 3.41 -21.92%

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