[VARIA] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 226.29%
YoY- 1363.37%
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 22,373 55,103 38,028 144,259 22,789 8,695 1,438 57.93%
PBT 1,691 3,779 2,430 14,941 1,020 556 -4,377 -
Tax -26 0 0 0 1 0 0 -
NP 1,665 3,779 2,430 14,941 1,021 556 -4,377 -
-
NP to SH 1,665 3,779 2,430 14,941 1,021 556 -4,377 -
-
Tax Rate 1.54% 0.00% 0.00% 0.00% -0.10% 0.00% - -
Total Cost 20,708 51,324 35,598 129,318 21,768 8,139 5,815 23.55%
-
Net Worth 49,481 44,892 33,471 25,460 6,717 7,368 8,043 35.32%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 49,481 44,892 33,471 25,460 6,717 7,368 8,043 35.32%
NOSH 66,867 67,003 66,942 67,000 67,171 66,987 67,029 -0.04%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.44% 6.86% 6.39% 10.36% 4.48% 6.39% -304.38% -
ROE 3.36% 8.42% 7.26% 58.68% 15.20% 7.55% -54.42% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 33.46 82.24 56.81 215.31 33.93 12.98 2.15 57.94%
EPS 2.49 5.64 3.63 22.30 1.52 0.83 -6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.50 0.38 0.10 0.11 0.12 35.38%
Adjusted Per Share Value based on latest NOSH - 66,981
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 5.17 12.74 8.79 33.35 5.27 2.01 0.33 58.11%
EPS 0.38 0.87 0.56 3.45 0.24 0.13 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1038 0.0774 0.0589 0.0155 0.017 0.0186 35.32%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.38 0.38 0.55 0.44 0.55 0.55 0.58 -
P/RPS 1.14 0.46 0.97 0.20 1.62 4.24 27.04 -40.97%
P/EPS 15.26 6.74 15.15 1.97 36.18 66.27 -8.88 -
EY 6.55 14.84 6.60 50.68 2.76 1.51 -11.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 1.10 1.16 5.50 5.00 4.83 -31.22%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 18/08/09 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 -
Price 0.40 0.30 0.40 0.47 0.48 0.57 0.58 -
P/RPS 1.20 0.36 0.70 0.22 1.41 4.39 27.04 -40.47%
P/EPS 16.06 5.32 11.02 2.11 31.58 68.67 -8.88 -
EY 6.23 18.80 9.08 47.45 3.17 1.46 -11.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.80 1.24 4.80 5.18 4.83 -30.56%

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