[LAGENDA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 127.74%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 80,726 68,198 104,020 104,606 0 -
PBT -7,756 -33,408 10,762 1,516 0 -
Tax 0 0 -1,332 -186 0 -
NP -7,756 -33,408 9,430 1,330 0 -
-
NP to SH -7,756 -33,408 9,430 1,330 0 -
-
Tax Rate - - 12.38% 12.27% - -
Total Cost 88,482 101,606 94,590 103,276 0 -
-
Net Worth 34,382 46,400 64,841 57,994 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 2,087 - -
Div Payout % - - - 156.98% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 34,382 46,400 64,841 57,994 0 -
NOSH 79,958 80,000 80,050 77,325 13,399 56.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -9.61% -48.99% 9.07% 1.27% 0.00% -
ROE -22.56% -72.00% 14.54% 2.29% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 100.96 85.25 129.94 135.28 0.00 -
EPS -9.70 -41.76 11.78 1.72 0.00 -
DPS 0.00 0.00 0.00 2.70 0.00 -
NAPS 0.43 0.58 0.81 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,462
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.64 8.14 12.42 12.49 0.00 -
EPS -0.93 -3.99 1.13 0.16 0.00 -
DPS 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.0411 0.0554 0.0774 0.0693 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.22 0.40 0.61 1.22 0.00 -
P/RPS 0.22 0.47 0.47 0.90 0.00 -
P/EPS -2.27 -0.96 5.18 70.93 0.00 -
EY -44.09 -104.40 19.31 1.41 0.00 -
DY 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.51 0.69 0.75 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/07 28/08/06 29/08/05 27/08/04 - -
Price 0.22 0.35 0.58 0.79 0.00 -
P/RPS 0.22 0.41 0.45 0.58 0.00 -
P/EPS -2.27 -0.84 4.92 45.93 0.00 -
EY -44.09 -119.31 20.31 2.18 0.00 -
DY 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.51 0.60 0.72 1.05 0.00 -

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