[ASIAPAC] YoY Quarter Result on 31-Mar-2004 [#4]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -15626.76%
YoY- -1285.31%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 76,301 61,665 62,964 17,897 7,302 18,296 17,878 27.34%
PBT 8,605 6,668 5,953 -96,943 8,638 14,950 -3,096 -
Tax -4,391 -2,832 -2,558 56 -464 -2,391 3,096 -
NP 4,214 3,836 3,395 -96,887 8,174 12,559 0 -
-
NP to SH 4,214 3,836 3,395 -96,887 8,174 12,559 -4,776 -
-
Tax Rate 51.03% 42.47% 42.97% - 5.37% 15.99% - -
Total Cost 72,087 57,829 59,569 114,784 -872 5,737 17,878 26.14%
-
Net Worth 238,528 104,293 98,072 64,783 135,158 41,979 28,094 42.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 238,528 104,293 98,072 64,783 135,158 41,979 28,094 42.80%
NOSH 795,094 453,448 363,233 359,907 355,681 349,832 351,176 14.58%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.52% 6.22% 5.39% -541.36% 111.94% 68.64% 0.00% -
ROE 1.77% 3.68% 3.46% -149.56% 6.05% 29.92% -17.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.60 13.60 17.33 4.97 2.05 5.23 5.09 11.14%
EPS 0.53 0.98 0.92 -26.92 2.33 3.59 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.23 0.27 0.18 0.38 0.12 0.08 24.63%
Adjusted Per Share Value based on latest NOSH - 359,907
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.19 4.20 4.29 1.22 0.50 1.25 1.22 27.27%
EPS 0.29 0.26 0.23 -6.59 0.56 0.85 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1623 0.071 0.0667 0.0441 0.092 0.0286 0.0191 42.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.31 0.14 0.14 0.18 0.14 0.28 0.19 -
P/RPS 3.23 1.03 0.81 3.62 6.82 5.35 3.73 -2.36%
P/EPS 58.49 16.55 14.98 -0.67 6.09 7.80 -13.97 -
EY 1.71 6.04 6.68 -149.56 16.42 12.82 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.61 0.52 1.00 0.37 2.33 2.38 -13.02%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 27/05/05 28/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.25 0.14 0.12 0.14 0.12 0.27 0.17 -
P/RPS 2.61 1.03 0.69 2.82 5.85 5.16 3.34 -4.02%
P/EPS 47.17 16.55 12.84 -0.52 5.22 7.52 -12.50 -
EY 2.12 6.04 7.79 -192.29 19.15 13.30 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.61 0.44 0.78 0.32 2.25 2.13 -14.52%

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