[ANNUM] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 49,864 48,672 36,937 0 -
PBT 2,739 4,343 6,007 0 -
Tax 577 2,353 -1,391 0 -
NP 3,316 6,696 4,616 0 -
-
NP to SH 3,316 6,696 4,616 0 -
-
Tax Rate -21.07% -54.18% 23.16% - -
Total Cost 46,548 41,976 32,321 0 -
-
Net Worth 151,708 143,400 113,534 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 151,708 143,400 113,534 0 -
NOSH 59,963 60,000 53,302 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.65% 13.76% 12.50% 0.00% -
ROE 2.19% 4.67% 4.07% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 83.16 81.12 69.30 0.00 -
EPS 5.53 11.16 8.66 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.39 2.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.93 21.41 16.25 0.00 -
EPS 1.46 2.95 2.03 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.6307 0.4993 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 - -
Price 1.43 3.78 2.95 0.00 -
P/RPS 1.72 4.66 4.26 0.00 -
P/EPS 25.86 33.87 34.06 0.00 -
EY 3.87 2.95 2.94 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.58 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/05/06 16/05/05 28/05/04 - -
Price 1.40 3.68 3.68 0.00 -
P/RPS 1.68 4.54 5.31 0.00 -
P/EPS 25.32 32.97 42.49 0.00 -
EY 3.95 3.03 2.35 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.54 1.73 0.00 -

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