[VARIA] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 634.55%
YoY- 83.63%
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 55,103 38,028 144,259 22,789 8,695 1,438 10,012 32.84%
PBT 3,779 2,430 14,941 1,020 556 -4,377 -18,641 -
Tax 0 0 0 1 0 0 18,641 -
NP 3,779 2,430 14,941 1,021 556 -4,377 0 -
-
NP to SH 3,779 2,430 14,941 1,021 556 -4,377 -18,641 -
-
Tax Rate 0.00% 0.00% 0.00% -0.10% 0.00% - - -
Total Cost 51,324 35,598 129,318 21,768 8,139 5,815 10,012 31.27%
-
Net Worth 44,892 33,471 25,460 6,717 7,368 8,043 20,101 14.31%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 44,892 33,471 25,460 6,717 7,368 8,043 20,101 14.31%
NOSH 67,003 66,942 67,000 67,171 66,987 67,029 67,005 -0.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 6.86% 6.39% 10.36% 4.48% 6.39% -304.38% 0.00% -
ROE 8.42% 7.26% 58.68% 15.20% 7.55% -54.42% -92.73% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 82.24 56.81 215.31 33.93 12.98 2.15 14.94 32.84%
EPS 5.64 3.63 22.30 1.52 0.83 -6.53 -27.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.50 0.38 0.10 0.11 0.12 0.30 14.31%
Adjusted Per Share Value based on latest NOSH - 66,961
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 12.74 8.79 33.35 5.27 2.01 0.33 2.31 32.88%
EPS 0.87 0.56 3.45 0.24 0.13 -1.01 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0774 0.0589 0.0155 0.017 0.0186 0.0465 14.30%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.38 0.55 0.44 0.55 0.55 0.58 0.68 -
P/RPS 0.46 0.97 0.20 1.62 4.24 27.04 4.55 -31.72%
P/EPS 6.74 15.15 1.97 36.18 66.27 -8.88 -2.44 -
EY 14.84 6.60 50.68 2.76 1.51 -11.26 -40.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.10 1.16 5.50 5.00 4.83 2.27 -20.55%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 -
Price 0.30 0.40 0.47 0.48 0.57 0.58 0.70 -
P/RPS 0.36 0.70 0.22 1.41 4.39 27.04 4.68 -34.76%
P/EPS 5.32 11.02 2.11 31.58 68.67 -8.88 -2.52 -
EY 18.80 9.08 47.45 3.17 1.46 -11.26 -39.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.80 1.24 4.80 5.18 4.83 2.33 -23.95%

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