[VARIA] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -79.55%
YoY- -77.92%
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 20,124 51,840 92,168 75,796 234,032 7,460 20,320 -0.16%
PBT 1,612 2,020 5,692 4,044 18,316 -768 756 13.44%
Tax -52 -56 0 0 0 4 0 -
NP 1,560 1,964 5,692 4,044 18,316 -764 756 12.82%
-
NP to SH 1,560 1,964 5,692 4,044 18,316 -764 756 12.82%
-
Tax Rate 3.23% 2.77% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 18,564 49,876 86,476 71,752 215,716 8,224 19,564 -0.87%
-
Net Worth 45,051 49,099 42,958 32,137 15,419 5,268 6,750 37.19%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 45,051 49,099 42,958 32,137 15,419 5,268 6,750 37.19%
NOSH 67,241 67,260 67,122 66,953 67,042 65,862 67,499 -0.06%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.75% 3.79% 6.18% 5.34% 7.83% -10.24% 3.72% -
ROE 3.46% 4.00% 13.25% 12.58% 118.78% -14.50% 11.20% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 29.93 77.07 137.31 113.21 349.08 11.33 30.10 -0.09%
EPS 2.32 2.92 8.48 6.04 27.32 -1.16 1.12 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.73 0.64 0.48 0.23 0.08 0.10 37.28%
Adjusted Per Share Value based on latest NOSH - 66,953
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 4.65 11.99 21.31 17.53 54.11 1.72 4.70 -0.17%
EPS 0.36 0.45 1.32 0.94 4.23 -0.18 0.17 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.1135 0.0993 0.0743 0.0357 0.0122 0.0156 37.21%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.41 0.12 0.30 0.57 0.45 0.49 0.68 -
P/RPS 1.37 0.16 0.22 0.50 0.13 4.33 2.26 -8.00%
P/EPS 17.67 4.11 3.54 9.44 1.65 -42.24 60.71 -18.58%
EY 5.66 24.33 28.27 10.60 60.71 -2.37 1.65 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.16 0.47 1.19 1.96 6.13 6.80 -33.08%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/05/10 19/06/09 26/06/08 28/06/07 27/06/06 28/06/05 28/06/04 -
Price 0.41 0.20 0.37 0.59 0.38 0.50 0.80 -
P/RPS 1.37 0.26 0.27 0.52 0.11 4.41 2.66 -10.46%
P/EPS 17.67 6.85 4.36 9.77 1.39 -43.10 71.43 -20.76%
EY 5.66 14.60 22.92 10.24 71.89 -2.32 1.40 26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.27 0.58 1.23 1.65 6.25 8.00 -34.86%

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