[EURO] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 90,362 66,339 65,067 42,436 0 -
PBT 7,917 4,331 6,499 4,335 0 -
Tax -1,608 -1,016 -1,454 -637 0 -
NP 6,309 3,315 5,045 3,698 0 -
-
NP to SH 6,309 3,315 5,045 3,698 0 -
-
Tax Rate 20.31% 23.46% 22.37% 14.69% - -
Total Cost 84,053 63,024 60,022 38,738 0 -
-
Net Worth 0 59,167 55,079 47,742 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 59,167 55,079 47,742 0 -
NOSH 81,026 81,051 79,825 80,919 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.98% 5.00% 7.75% 8.71% 0.00% -
ROE 0.00% 5.60% 9.16% 7.75% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 111.52 81.85 81.51 52.44 0.00 -
EPS 7.79 4.09 6.32 4.57 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.69 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,880
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.80 5.00 4.90 3.20 0.00 -
EPS 0.48 0.25 0.38 0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0446 0.0415 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 - - -
Price 0.60 0.86 0.79 0.00 0.00 -
P/RPS 0.54 1.05 0.97 0.00 0.00 -
P/EPS 7.71 21.03 12.50 0.00 0.00 -
EY 12.98 4.76 8.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.18 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/07 27/11/06 25/11/05 18/01/05 - -
Price 0.61 0.83 0.88 0.00 0.00 -
P/RPS 0.55 1.01 1.08 0.00 0.00 -
P/EPS 7.83 20.29 13.92 0.00 0.00 -
EY 12.76 4.93 7.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 1.28 0.00 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