[VARIA] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 194.18%
YoY- 112.7%
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 38,028 144,259 22,789 8,695 1,438 10,012 11,597 21.87%
PBT 2,430 14,941 1,020 556 -4,377 -18,641 3,588 -6.28%
Tax 0 0 1 0 0 18,641 -1,007 -
NP 2,430 14,941 1,021 556 -4,377 0 2,581 -0.99%
-
NP to SH 2,430 14,941 1,021 556 -4,377 -18,641 2,581 -0.99%
-
Tax Rate 0.00% 0.00% -0.10% 0.00% - - 28.07% -
Total Cost 35,598 129,318 21,768 8,139 5,815 10,012 9,016 25.70%
-
Net Worth 33,471 25,460 6,717 7,368 8,043 20,101 73,072 -12.19%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 33,471 25,460 6,717 7,368 8,043 20,101 73,072 -12.19%
NOSH 66,942 67,000 67,171 66,987 67,029 67,005 67,038 -0.02%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 6.39% 10.36% 4.48% 6.39% -304.38% 0.00% 22.26% -
ROE 7.26% 58.68% 15.20% 7.55% -54.42% -92.73% 3.53% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 56.81 215.31 33.93 12.98 2.15 14.94 17.30 21.90%
EPS 3.63 22.30 1.52 0.83 -6.53 -27.82 3.85 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.38 0.10 0.11 0.12 0.30 1.09 -12.17%
Adjusted Per Share Value based on latest NOSH - 66,727
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 8.79 33.35 5.27 2.01 0.33 2.31 2.68 21.88%
EPS 0.56 3.45 0.24 0.13 -1.01 -4.31 0.60 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0589 0.0155 0.017 0.0186 0.0465 0.169 -12.19%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.55 0.44 0.55 0.55 0.58 0.68 0.63 -
P/RPS 0.97 0.20 1.62 4.24 27.04 4.55 3.64 -19.77%
P/EPS 15.15 1.97 36.18 66.27 -8.88 -2.44 16.36 -1.27%
EY 6.60 50.68 2.76 1.51 -11.26 -40.91 6.11 1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 5.50 5.00 4.83 2.27 0.58 11.25%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 02/10/01 -
Price 0.40 0.47 0.48 0.57 0.58 0.70 0.62 -
P/RPS 0.70 0.22 1.41 4.39 27.04 4.68 3.58 -23.80%
P/EPS 11.02 2.11 31.58 68.67 -8.88 -2.52 16.10 -6.12%
EY 9.08 47.45 3.17 1.46 -11.26 -39.74 6.21 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.24 4.80 5.18 4.83 2.33 0.57 5.80%

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