[VARIA] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 17.06%
YoY- 580.27%
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 96,162 159,290 200,487 90,285 16,812 4,918 12,721 40.04%
PBT 7,121 10,342 19,818 5,584 -1,033 -5,538 -25,921 -
Tax -254 -60 -40 -594 -6 0 0 -
NP 6,867 10,282 19,778 4,990 -1,039 -5,538 -25,921 -
-
NP to SH 6,867 10,282 19,778 4,990 -1,039 -5,538 -25,921 -
-
Tax Rate 3.57% 0.58% 0.20% 10.64% - - - -
Total Cost 89,295 149,008 180,709 85,295 17,851 10,456 38,642 14.96%
-
Net Worth 48,236 41,529 30,822 10,716 6,032 6,696 12,059 25.96%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 48,236 41,529 30,822 10,716 6,032 6,696 12,059 25.96%
NOSH 66,995 66,983 67,004 66,980 67,032 66,964 66,996 -0.00%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 7.14% 6.45% 9.86% 5.53% -6.18% -112.61% -203.77% -
ROE 14.24% 24.76% 64.17% 46.56% -17.22% -82.70% -214.94% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 143.54 237.80 299.21 134.79 25.08 7.34 18.99 40.04%
EPS 10.25 15.35 29.52 7.45 -1.55 -8.27 -38.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.62 0.46 0.16 0.09 0.10 0.18 25.96%
Adjusted Per Share Value based on latest NOSH - 66,950
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 22.23 36.83 46.36 20.88 3.89 1.14 2.94 40.05%
EPS 1.59 2.38 4.57 1.15 -0.24 -1.28 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.096 0.0713 0.0248 0.0139 0.0155 0.0279 25.94%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.30 0.68 0.30 0.37 0.81 0.68 -
P/RPS 0.17 0.13 0.23 0.22 1.48 11.03 3.58 -39.79%
P/EPS 2.44 1.95 2.30 4.03 -23.87 -9.79 -1.76 -
EY 41.00 51.17 43.41 24.83 -4.19 -10.21 -56.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 1.48 1.88 4.11 8.10 3.78 -32.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 31/03/08 30/03/07 29/03/06 25/03/05 30/03/04 28/03/03 -
Price 0.06 0.16 0.60 0.26 0.40 0.85 0.58 -
P/RPS 0.04 0.07 0.20 0.19 1.59 11.57 3.05 -51.40%
P/EPS 0.59 1.04 2.03 3.49 -25.81 -10.28 -1.50 -
EY 170.83 95.94 49.20 28.65 -3.88 -9.73 -66.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 1.30 1.63 4.44 8.50 3.22 -45.95%

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