[VARIA] YoY Quarter Result on 31-Jul-2007 [#2]

Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 40.36%
YoY- -86.31%
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 7,340 9,413 32,061 19,079 85,751 20,924 3,615 12.52%
PBT 253 1,187 2,356 1,419 10,362 1,212 367 -6.00%
Tax -10 -12 0 0 0 0 0 -
NP 243 1,175 2,356 1,419 10,362 1,212 367 -6.63%
-
NP to SH 243 1,175 2,356 1,419 10,362 1,212 367 -6.63%
-
Tax Rate 3.95% 1.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,097 8,238 29,705 17,660 75,389 19,712 3,248 13.90%
-
Net Worth 45,224 49,685 44,844 33,466 25,452 6,696 7,339 35.38%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 45,224 49,685 44,844 33,466 25,452 6,696 7,339 35.38%
NOSH 67,499 67,142 66,931 66,933 66,981 66,961 66,727 0.19%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 3.31% 12.48% 7.35% 7.44% 12.08% 5.79% 10.15% -
ROE 0.54% 2.36% 5.25% 4.24% 40.71% 18.10% 5.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 10.87 14.02 47.90 28.50 128.02 31.25 5.42 12.29%
EPS 0.36 1.75 3.52 2.12 15.47 1.81 0.55 -6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.74 0.67 0.50 0.38 0.10 0.11 35.12%
Adjusted Per Share Value based on latest NOSH - 66,933
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 1.70 2.18 7.41 4.41 19.83 4.84 0.84 12.46%
EPS 0.06 0.27 0.54 0.33 2.40 0.28 0.08 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1149 0.1037 0.0774 0.0589 0.0155 0.017 35.34%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.35 0.38 0.38 0.55 0.44 0.55 0.55 -
P/RPS 3.22 2.71 0.79 1.93 0.34 1.76 10.15 -17.40%
P/EPS 97.22 21.71 10.80 25.94 2.84 30.39 100.00 -0.46%
EY 1.03 4.61 9.26 3.85 35.16 3.29 1.00 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 1.10 1.16 5.50 5.00 -31.41%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/09/10 18/08/09 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 -
Price 0.46 0.40 0.30 0.40 0.47 0.48 0.57 -
P/RPS 4.23 2.85 0.63 1.40 0.37 1.54 10.52 -14.08%
P/EPS 127.78 22.86 8.52 18.87 3.04 26.52 103.64 3.54%
EY 0.78 4.38 11.73 5.30 32.91 3.77 0.96 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.45 0.80 1.24 4.80 5.18 -28.52%

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