[EG] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 0.69%
YoY- 9.74%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 410,980 531,752 526,592 406,004 396,236 580,152 66,788 35.33%
PBT -5,836 11,652 11,616 8,652 7,440 4,252 -1,348 27.63%
Tax -184 -204 -1,188 -632 -132 16 4 -
NP -6,020 11,448 10,428 8,020 7,308 4,268 -1,344 28.36%
-
NP to SH -6,020 11,448 10,428 8,020 7,308 4,268 -1,344 28.36%
-
Tax Rate - 1.75% 10.23% 7.30% 1.77% -0.38% - -
Total Cost 417,000 520,304 516,164 397,984 388,928 575,884 68,132 35.21%
-
Net Worth 97,230 92,989 87,417 71,715 42,546 27,504 2,000 90.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 97,230 92,989 87,417 71,715 42,546 27,504 2,000 90.92%
NOSH 51,718 51,660 51,726 50,503 50,054 47,422 20,000 17.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.46% 2.15% 1.98% 1.98% 1.84% 0.74% -2.01% -
ROE -6.19% 12.31% 11.93% 11.18% 17.18% 15.52% -67.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 794.65 1,029.32 1,018.04 803.91 791.60 1,223.38 333.94 15.52%
EPS -11.64 22.16 20.16 15.88 14.60 9.00 -6.72 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.80 1.69 1.42 0.85 0.58 0.10 62.99%
Adjusted Per Share Value based on latest NOSH - 50,503
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.88 113.71 112.61 86.82 84.73 124.06 14.28 35.33%
EPS -1.29 2.45 2.23 1.72 1.56 0.91 -0.29 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.1989 0.1869 0.1534 0.091 0.0588 0.0043 90.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.26 0.60 0.62 0.66 1.73 1.05 1.00 -
P/RPS 0.03 0.06 0.06 0.08 0.22 0.09 0.30 -31.84%
P/EPS -2.23 2.71 3.08 4.16 11.85 11.67 -14.88 -27.09%
EY -44.77 36.93 32.52 24.06 8.44 8.57 -6.72 37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.33 0.37 0.46 2.04 1.81 10.00 -50.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 28/11/02 -
Price 0.37 0.51 0.72 0.63 2.23 1.94 1.14 -
P/RPS 0.05 0.05 0.07 0.08 0.28 0.16 0.34 -27.32%
P/EPS -3.18 2.30 3.57 3.97 15.27 21.56 -16.96 -24.32%
EY -31.46 43.45 28.00 25.21 6.55 4.64 -5.89 32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.43 0.44 2.62 3.34 11.40 -48.99%

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