[DATAPRP] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -7828.57%
YoY- -228.12%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 24,852 37,170 44,246 30,249 32,012 41,267 40,300 -7.73%
PBT -965 707 965 -775 1,118 -10,633 -5,280 -24.64%
Tax -31 104 -241 -1,397 571 -634 -360 -33.52%
NP -996 811 724 -2,172 1,689 -11,267 -5,640 -25.07%
-
NP to SH -486 742 860 -2,164 1,689 -11,267 -5,640 -33.51%
-
Tax Rate - -14.71% 24.97% - -51.07% - - -
Total Cost 25,848 36,359 43,522 32,421 30,323 52,534 45,940 -9.13%
-
Net Worth 55,542 19,406 12,938 8,140 10,236 25,609 367 130.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 55,542 19,406 12,938 8,140 10,236 25,609 367 130.67%
NOSH 347,142 114,153 76,106 67,836 63,977 62,461 36,766 45.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -4.01% 2.18% 1.64% -7.18% 5.28% -27.30% -14.00% -
ROE -0.88% 3.82% 6.65% -26.58% 16.50% -44.00% -1,534.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.16 32.56 58.14 44.59 50.04 66.07 109.61 -36.51%
EPS -0.14 0.65 1.13 -3.19 2.64 -18.04 -15.34 -54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.12 0.16 0.41 0.01 58.67%
Adjusted Per Share Value based on latest NOSH - 71,400
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.29 4.92 5.85 4.00 4.24 5.46 5.33 -7.71%
EPS -0.06 0.10 0.11 -0.29 0.22 -1.49 -0.75 -34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0257 0.0171 0.0108 0.0135 0.0339 0.0005 129.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.25 0.28 0.36 0.64 0.70 1.52 2.06 -
P/RPS 3.49 0.86 0.62 1.44 1.40 2.30 1.88 10.85%
P/EPS -178.57 43.08 31.86 -20.06 26.52 -8.43 -13.43 53.85%
EY -0.56 2.32 3.14 -4.98 3.77 -11.87 -7.45 -35.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 2.12 5.33 4.38 3.71 206.00 -55.65%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 29/11/06 28/11/05 30/11/04 28/11/03 26/11/02 -
Price 0.20 0.46 0.37 0.62 0.88 1.79 1.95 -
P/RPS 2.79 1.41 0.64 1.39 1.76 2.71 1.78 7.77%
P/EPS -142.86 70.77 32.74 -19.44 33.33 -9.92 -12.71 49.61%
EY -0.70 1.41 3.05 -5.15 3.00 -10.08 -7.87 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.71 2.18 5.17 5.50 4.37 195.00 -56.86%

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