[VARIA] YoY Quarter Result on 31-Oct-2003 [#3]

Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 155.13%
YoY- 136.38%
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 45,588 36,457 5,567 777 769 12,891 8,265 32.90%
PBT 4,511 2,766 -812 892 -2,452 237 -1,920 -
Tax -20 -591 0 0 0 -132 1,920 -
NP 4,491 2,175 -812 892 -2,452 105 0 -
-
NP to SH 4,491 2,175 -812 892 -2,452 105 -2,164 -
-
Tax Rate 0.44% 21.37% - 0.00% - 55.70% - -
Total Cost 41,097 34,282 6,379 -115 3,221 12,786 8,265 30.62%
-
Net Worth 28,822 8,699 6,710 8,718 17,418 72,187 78,386 -15.35%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 28,822 8,699 6,710 8,718 17,418 72,187 78,386 -15.35%
NOSH 67,029 66,923 67,107 67,067 66,994 65,625 66,996 0.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.85% 5.97% -14.59% 114.80% -318.86% 0.81% 0.00% -
ROE 15.58% 25.00% -12.10% 10.23% -14.08% 0.15% -2.76% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 68.01 54.48 8.30 1.16 1.15 19.64 12.34 32.88%
EPS 6.70 3.25 -1.21 1.33 -3.66 0.16 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.13 0.10 0.13 0.26 1.10 1.17 -15.35%
Adjusted Per Share Value based on latest NOSH - 67,067
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 10.54 8.43 1.29 0.18 0.18 2.98 1.91 32.91%
EPS 1.04 0.50 -0.19 0.21 -0.57 0.02 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0201 0.0155 0.0202 0.0403 0.1669 0.1812 -15.35%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.74 0.32 0.50 1.05 0.64 0.62 1.18 -
P/RPS 1.09 0.59 6.03 90.63 55.76 3.16 9.57 -30.36%
P/EPS 11.04 9.85 -41.32 78.95 -17.49 387.50 -36.53 -
EY 9.05 10.16 -2.42 1.27 -5.72 0.26 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 5.00 8.08 2.46 0.56 1.01 9.27%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 11/12/01 20/12/00 -
Price 0.69 0.29 0.49 0.97 0.55 0.88 0.95 -
P/RPS 1.01 0.53 5.91 83.73 47.92 4.48 7.70 -28.70%
P/EPS 10.30 8.92 -40.50 72.93 -15.03 550.00 -29.41 -
EY 9.71 11.21 -2.47 1.37 -6.65 0.18 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.23 4.90 7.46 2.12 0.80 0.81 12.00%

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