[LAGENDA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 115.2%
YoY- 609.02%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 42,898 40,363 34,099 52,010 52,303 0 -
PBT -12,337 -3,878 -16,704 5,381 758 0 -
Tax 0 0 0 -666 -93 0 -
NP -12,337 -3,878 -16,704 4,715 665 0 -
-
NP to SH -12,337 -3,878 -16,704 4,715 665 0 -
-
Tax Rate - - - 12.38% 12.27% - -
Total Cost 55,235 44,241 50,803 47,295 51,638 0 -
-
Net Worth 16,001 34,382 46,400 64,841 57,994 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 1,043 - -
Div Payout % - - - - 156.98% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 16,001 34,382 46,400 64,841 57,994 0 -
NOSH 80,006 79,958 80,000 80,050 77,325 13,399 42.90%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -28.76% -9.61% -48.99% 9.07% 1.27% 0.00% -
ROE -77.10% -11.28% -36.00% 7.27% 1.15% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 53.62 50.48 42.62 64.97 67.64 0.00 -
EPS -15.42 -4.85 -20.88 5.89 0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.20 0.43 0.58 0.81 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,905
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.12 4.82 4.07 6.21 6.25 0.00 -
EPS -1.47 -0.46 -1.99 0.56 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0191 0.0411 0.0554 0.0774 0.0693 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.22 0.22 0.40 0.61 1.22 0.00 -
P/RPS 0.41 0.44 0.94 0.94 1.80 0.00 -
P/EPS -1.43 -4.54 -1.92 10.36 141.86 0.00 -
EY -70.09 -22.05 -52.20 9.66 0.70 0.00 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 1.10 0.51 0.69 0.75 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/08/08 30/08/07 28/08/06 29/08/05 27/08/04 - -
Price 0.22 0.22 0.35 0.58 0.79 0.00 -
P/RPS 0.41 0.44 0.82 0.89 1.17 0.00 -
P/EPS -1.43 -4.54 -1.68 9.85 91.86 0.00 -
EY -70.09 -22.05 -59.66 10.16 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 1.10 0.51 0.60 0.72 1.05 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