[VARIA] YoY Quarter Result on 30-Apr-2005 [#1]

Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 75.61%
YoY- -201.06%
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 23,042 18,949 58,508 1,865 5,080 532 5,613 26.51%
PBT 1,423 1,011 4,579 -192 189 -2,761 -1,285 -
Tax 0 0 0 1 0 0 1,285 -
NP 1,423 1,011 4,579 -191 189 -2,761 0 -
-
NP to SH 1,423 1,011 4,579 -191 189 -2,761 -1,285 -
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% - - -
Total Cost 21,619 17,938 53,929 2,056 4,891 3,293 5,613 25.17%
-
Net Worth 42,958 32,137 15,419 5,268 6,750 9,382 37,479 2.29%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 42,958 32,137 15,419 5,268 6,750 9,382 37,479 2.29%
NOSH 67,122 66,953 67,042 65,862 67,499 67,014 66,927 0.04%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.18% 5.34% 7.83% -10.24% 3.72% -518.99% 0.00% -
ROE 3.31% 3.15% 29.70% -3.63% 2.80% -29.43% -3.43% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 34.33 28.30 87.27 2.83 7.53 0.79 8.39 26.44%
EPS 2.12 1.51 6.83 -0.29 0.28 -4.12 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.48 0.23 0.08 0.10 0.14 0.56 2.24%
Adjusted Per Share Value based on latest NOSH - 65,862
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 5.33 4.38 13.53 0.43 1.17 0.12 1.30 26.48%
EPS 0.33 0.23 1.06 -0.04 0.04 -0.64 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0743 0.0357 0.0122 0.0156 0.0217 0.0867 2.28%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.30 0.57 0.45 0.49 0.68 0.50 0.65 -
P/RPS 0.87 2.01 0.52 17.30 9.04 62.98 7.75 -30.52%
P/EPS 14.15 37.75 6.59 -168.97 242.86 -12.14 -33.85 -
EY 7.07 2.65 15.18 -0.59 0.41 -8.24 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.19 1.96 6.13 6.80 3.57 1.16 -13.96%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 26/06/08 28/06/07 27/06/06 28/06/05 28/06/04 27/06/03 27/06/02 -
Price 0.37 0.59 0.38 0.50 0.80 0.42 0.60 -
P/RPS 1.08 2.08 0.44 17.66 10.63 52.91 7.15 -27.00%
P/EPS 17.45 39.07 5.56 -172.41 285.71 -10.19 -31.25 -
EY 5.73 2.56 17.97 -0.58 0.35 -9.81 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.23 1.65 6.25 8.00 3.00 1.07 -9.69%

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