[VARIA] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 57.39%
YoY- -114.86%
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 234,032 7,460 20,320 2,128 22,452 32,448 34,432 37.61%
PBT 18,316 -768 756 -11,044 -5,140 12,748 -16,184 -
Tax 0 4 0 0 5,140 -4,028 16,184 -
NP 18,316 -764 756 -11,044 0 8,720 0 -
-
NP to SH 18,316 -764 756 -11,044 -5,140 8,720 -16,272 -
-
Tax Rate 0.00% - 0.00% - - 31.60% - -
Total Cost 215,716 8,224 19,564 13,172 22,452 23,728 34,432 35.75%
-
Net Worth 15,419 5,268 6,750 9,382 37,479 73,113 81,091 -24.15%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 15,419 5,268 6,750 9,382 37,479 73,113 81,091 -24.15%
NOSH 67,042 65,862 67,499 67,014 66,927 67,076 67,018 0.00%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 7.83% -10.24% 3.72% -518.99% 0.00% 26.87% 0.00% -
ROE 118.78% -14.50% 11.20% -117.71% -13.71% 11.93% -20.07% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 349.08 11.33 30.10 3.18 33.55 48.37 51.38 37.60%
EPS 27.32 -1.16 1.12 -16.48 -7.68 13.00 -24.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.08 0.10 0.14 0.56 1.09 1.21 -24.16%
Adjusted Per Share Value based on latest NOSH - 67,014
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 54.11 1.72 4.70 0.49 5.19 7.50 7.96 37.61%
EPS 4.23 -0.18 0.17 -2.55 -1.19 2.02 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0122 0.0156 0.0217 0.0867 0.169 0.1875 -24.14%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.45 0.49 0.68 0.50 0.65 0.63 1.76 -
P/RPS 0.13 4.33 2.26 15.75 1.94 1.30 3.43 -42.02%
P/EPS 1.65 -42.24 60.71 -3.03 -8.46 4.85 -7.25 -
EY 60.71 -2.37 1.65 -32.96 -11.82 20.63 -13.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 6.13 6.80 3.57 1.16 0.58 1.45 5.14%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 28/06/05 28/06/04 27/06/03 27/06/02 27/06/01 22/06/00 -
Price 0.38 0.50 0.80 0.42 0.60 0.57 1.57 -
P/RPS 0.11 4.41 2.66 13.23 1.79 1.18 3.06 -42.53%
P/EPS 1.39 -43.10 71.43 -2.55 -7.81 4.38 -6.47 -
EY 71.89 -2.32 1.40 -39.24 -12.80 22.81 -15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 6.25 8.00 3.00 1.07 0.52 1.30 4.05%

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