[CVIEW] YoY Quarter Result on 31-Aug-2008 [#3]

Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-Aug-2008 [#3]
Profit Trend
QoQ- 14.33%
YoY- -300.0%
Quarter Report
View:
Show?
Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 24,398 3,068 13,930 9,766 16,489 6,152 11,158 13.92%
PBT 3,022 -2,650 45 -1,236 1,239 -3,263 1,453 12.97%
Tax -2,359 -253 -2,229 172 -707 316 -362 36.64%
NP 663 -2,903 -2,184 -1,064 532 -2,947 1,091 -7.96%
-
NP to SH 663 -2,903 -2,184 -1,064 532 -2,947 1,091 -7.96%
-
Tax Rate 78.06% - 4,953.33% - 57.06% - 24.91% -
Total Cost 23,735 5,971 16,114 10,830 15,957 9,099 10,067 15.35%
-
Net Worth 129,586 128,132 135,247 145,547 145,547 146,850 159,145 -3.36%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 129,586 128,132 135,247 145,547 145,547 146,850 159,145 -3.36%
NOSH 100,454 100,103 100,183 100,377 100,377 99,898 100,091 0.06%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 2.72% -94.62% -15.68% -10.89% 3.23% -47.90% 9.78% -
ROE 0.51% -2.27% -1.61% -0.73% 0.37% -2.01% 0.69% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 24.29 3.06 13.90 9.73 16.43 6.16 11.15 13.85%
EPS 0.66 -2.90 -2.18 -1.06 0.53 -2.95 1.09 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.35 1.45 1.45 1.47 1.59 -3.42%
Adjusted Per Share Value based on latest NOSH - 100,377
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 24.40 3.07 13.93 9.77 16.49 6.15 11.16 13.91%
EPS 0.66 -2.90 -2.18 -1.06 0.53 -2.95 1.09 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2959 1.2813 1.3525 1.4555 1.4555 1.4685 1.5915 -3.36%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 0.595 0.60 0.51 0.50 0.60 1.14 1.46 -
P/RPS 2.45 19.58 3.67 5.14 3.65 18.51 13.10 -24.36%
P/EPS 89.75 -20.69 -23.39 -47.17 113.21 -38.64 133.94 -6.45%
EY 1.11 -4.83 -4.27 -2.12 0.88 -2.59 0.75 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.38 0.34 0.41 0.78 0.92 -10.90%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 27/10/11 27/10/10 12/10/09 30/10/08 24/10/07 18/10/06 20/10/05 -
Price 0.62 0.52 0.61 0.58 0.63 1.05 1.20 -
P/RPS 2.55 16.97 4.39 5.96 3.84 17.05 10.76 -21.32%
P/EPS 93.52 -17.93 -27.98 -54.72 118.87 -35.59 110.09 -2.68%
EY 1.07 -5.58 -3.57 -1.83 0.84 -2.81 0.91 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.45 0.40 0.43 0.71 0.75 -7.16%

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