[VARIA] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 20.36%
YoY- 83.83%
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 189,848 59,247 14,263 2,215 10,780 24,488 28,460 37.18%
PBT 19,453 3,787 -257 -3,486 -21,553 3,825 -6,783 -
Tax -20 -590 0 0 0 -1,139 6,783 -
NP 19,433 3,197 -257 -3,486 -21,553 2,686 0 -
-
NP to SH 19,433 3,197 -257 -3,486 -21,553 2,686 -7,049 -
-
Tax Rate 0.10% 15.58% - - - 29.78% - -
Total Cost 170,415 56,050 14,520 5,701 32,333 21,802 28,460 34.73%
-
Net Worth 28,814 8,712 6,763 8,714 17,419 73,680 78,396 -15.35%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 28,814 8,712 6,763 8,714 17,419 73,680 78,396 -15.35%
NOSH 67,010 67,023 67,631 67,038 66,997 66,982 67,005 0.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.24% 5.40% -1.80% -157.38% -199.94% 10.97% 0.00% -
ROE 67.44% 36.69% -3.80% -40.00% -123.73% 3.65% -8.99% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 283.31 88.40 21.09 3.30 16.09 36.56 42.47 37.18%
EPS 29.00 4.77 -0.38 -5.20 -32.17 4.01 -10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.13 0.10 0.13 0.26 1.10 1.17 -15.35%
Adjusted Per Share Value based on latest NOSH - 67,067
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 43.90 13.70 3.30 0.51 2.49 5.66 6.58 37.18%
EPS 4.49 0.74 -0.06 -0.81 -4.98 0.62 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0201 0.0156 0.0202 0.0403 0.1704 0.1813 -15.36%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.74 0.32 0.50 1.05 0.64 0.62 1.18 -
P/RPS 0.26 0.36 2.37 31.78 3.98 1.70 2.78 -32.61%
P/EPS 2.55 6.71 -131.58 -20.19 -1.99 15.46 -11.22 -
EY 39.19 14.91 -0.76 -4.95 -50.27 6.47 -8.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 5.00 8.08 2.46 0.56 1.01 9.27%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 11/12/01 20/12/00 -
Price 0.69 0.29 0.49 0.97 0.55 0.88 0.95 -
P/RPS 0.24 0.33 2.32 29.36 3.42 2.41 2.24 -31.07%
P/EPS 2.38 6.08 -128.95 -18.65 -1.71 21.95 -9.03 -
EY 42.03 16.45 -0.78 -5.36 -58.49 4.56 -11.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.23 4.90 7.46 2.12 0.80 0.81 12.00%

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