[VARIA] YoY Quarter Result on 31-Jul-2004 [#2]

Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 94.18%
YoY- 122.68%
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 19,079 85,751 20,924 3,615 906 4,398 3,486 32.73%
PBT 1,419 10,362 1,212 367 -1,618 -17,357 401 23.43%
Tax 0 0 0 0 0 17,357 0 -
NP 1,419 10,362 1,212 367 -1,618 0 401 23.43%
-
NP to SH 1,419 10,362 1,212 367 -1,618 -17,357 401 23.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 17,660 75,389 19,712 3,248 2,524 4,398 3,085 33.73%
-
Net Worth 33,466 25,452 6,696 7,339 8,056 20,096 72,848 -12.15%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 33,466 25,452 6,696 7,339 8,056 20,096 72,848 -12.15%
NOSH 66,933 66,981 66,961 66,727 67,136 66,989 66,833 0.02%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.44% 12.08% 5.79% 10.15% -178.59% 0.00% 11.50% -
ROE 4.24% 40.71% 18.10% 5.00% -20.08% -86.37% 0.55% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 28.50 128.02 31.25 5.42 1.35 6.57 5.22 32.68%
EPS 2.12 15.47 1.81 0.55 -2.41 -25.91 0.60 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.38 0.10 0.11 0.12 0.30 1.09 -12.17%
Adjusted Per Share Value based on latest NOSH - 66,727
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 4.41 19.83 4.84 0.84 0.21 1.02 0.81 32.61%
EPS 0.33 2.40 0.28 0.08 -0.37 -4.01 0.09 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0589 0.0155 0.017 0.0186 0.0465 0.1684 -12.14%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.55 0.44 0.55 0.55 0.58 0.68 0.63 -
P/RPS 1.93 0.34 1.76 10.15 42.98 10.36 12.08 -26.32%
P/EPS 25.94 2.84 30.39 100.00 -24.07 -2.62 105.00 -20.77%
EY 3.85 35.16 3.29 1.00 -4.16 -38.10 0.95 26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 5.50 5.00 4.83 2.27 0.58 11.25%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 02/10/01 -
Price 0.40 0.47 0.48 0.57 0.58 0.70 0.62 -
P/RPS 1.40 0.37 1.54 10.52 42.98 10.66 11.89 -29.97%
P/EPS 18.87 3.04 26.52 103.64 -24.07 -2.70 103.33 -24.66%
EY 5.30 32.91 3.77 0.96 -4.16 -37.01 0.97 32.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.24 4.80 5.18 4.83 2.33 0.57 5.80%

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