[VARIA] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 213.12%
YoY- 1343.97%
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 81,280 98,387 189,848 59,247 14,263 2,215 10,780 39.98%
PBT 5,859 6,132 19,453 3,787 -257 -3,486 -21,553 -
Tax -78 -5 -20 -590 0 0 0 -
NP 5,781 6,127 19,433 3,197 -257 -3,486 -21,553 -
-
NP to SH 5,781 6,127 19,433 3,197 -257 -3,486 -21,553 -
-
Tax Rate 1.33% 0.08% 0.10% 15.58% - - - -
Total Cost 75,499 92,260 170,415 56,050 14,520 5,701 32,333 15.16%
-
Net Worth 46,891 36,869 28,814 8,712 6,763 8,714 17,419 17.92%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 46,891 36,869 28,814 8,712 6,763 8,714 17,419 17.92%
NOSH 66,987 67,035 67,010 67,023 67,631 67,038 66,997 -0.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 7.11% 6.23% 10.24% 5.40% -1.80% -157.38% -199.94% -
ROE 12.33% 16.62% 67.44% 36.69% -3.80% -40.00% -123.73% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 121.34 146.77 283.31 88.40 21.09 3.30 16.09 39.99%
EPS 8.63 9.14 29.00 4.77 -0.38 -5.20 -32.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.55 0.43 0.13 0.10 0.13 0.26 17.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 18.79 22.75 43.90 13.70 3.30 0.51 2.49 40.00%
EPS 1.34 1.42 4.49 0.74 -0.06 -0.81 -4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.0852 0.0666 0.0201 0.0156 0.0202 0.0403 17.91%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.22 0.46 0.74 0.32 0.50 1.05 0.64 -
P/RPS 0.18 0.31 0.26 0.36 2.37 31.78 3.98 -40.28%
P/EPS 2.55 5.03 2.55 6.71 -131.58 -20.19 -1.99 -
EY 39.23 19.87 39.19 14.91 -0.76 -4.95 -50.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.84 1.72 2.46 5.00 8.08 2.46 -29.17%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 04/12/08 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 -
Price 0.08 0.35 0.69 0.29 0.49 0.97 0.55 -
P/RPS 0.07 0.24 0.24 0.33 2.32 29.36 3.42 -47.66%
P/EPS 0.93 3.83 2.38 6.08 -128.95 -18.65 -1.71 -
EY 107.88 26.11 42.03 16.45 -0.78 -5.36 -58.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.64 1.60 2.23 4.90 7.46 2.12 -38.90%

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