[CVIEW] YoY Annualized Quarter Result on 29-Feb-2008 [#1]

Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- -223.47%
YoY- -375.91%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 56,788 31,932 19,584 23,944 61,756 9,044 40,260 5.89%
PBT 3,200 -7,136 -8,672 -8,136 6,728 -18,964 1,684 11.28%
Tax -156 208 12 1,492 -4,320 2,312 -984 -26.42%
NP 3,044 -6,928 -8,660 -6,644 2,408 -16,652 700 27.74%
-
NP to SH 3,044 -6,928 -8,660 -6,644 2,408 -16,652 700 27.74%
-
Tax Rate 4.88% - - - 64.21% - 58.43% -
Total Cost 53,744 38,860 28,244 30,588 59,348 25,696 39,560 5.23%
-
Net Worth 100,192 133,153 135,686 147,088 144,479 155,111 153,611 -6.87%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 100,192 133,153 135,686 147,088 144,479 155,111 153,611 -6.87%
NOSH 100,192 100,115 99,769 100,060 100,333 100,072 97,222 0.50%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 5.36% -21.70% -44.22% -27.75% 3.90% -184.12% 1.74% -
ROE 3.04% -5.20% -6.38% -4.52% 1.67% -10.74% 0.46% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 56.68 31.90 19.63 23.93 61.55 9.04 41.41 5.36%
EPS 3.04 -6.92 -8.68 -6.64 2.40 -16.64 0.72 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.36 1.47 1.44 1.55 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 100,060
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 56.79 31.93 19.58 23.94 61.76 9.04 40.26 5.89%
EPS 3.04 -6.93 -8.66 -6.64 2.41 -16.65 0.70 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0019 1.3315 1.3569 1.4709 1.4448 1.5511 1.5361 -6.87%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.50 0.60 0.58 0.68 0.70 1.23 1.56 -
P/RPS 0.88 1.88 2.95 2.84 1.14 13.61 3.77 -21.52%
P/EPS 16.46 -8.67 -6.68 -10.24 29.17 -7.39 216.67 -34.90%
EY 6.08 -11.53 -14.97 -9.76 3.43 -13.53 0.46 53.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.43 0.46 0.49 0.79 0.99 -10.75%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/04/11 28/04/10 27/04/09 23/04/08 25/04/07 26/04/06 26/04/05 -
Price 0.51 0.31 0.67 0.85 0.63 1.23 1.45 -
P/RPS 0.90 0.97 3.41 3.55 1.02 13.61 3.50 -20.24%
P/EPS 16.79 -4.48 -7.72 -12.80 26.25 -7.39 201.39 -33.89%
EY 5.96 -22.32 -12.96 -7.81 3.81 -13.53 0.50 51.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.23 0.49 0.58 0.44 0.79 0.92 -9.36%

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