[DNONCE] YoY Quarter Result on 29-Feb-2004 [#2]

Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -61.69%
YoY- 119.51%
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 38,381 40,073 35,984 34,233 29,734 12,157 26,595 6.30%
PBT 10 962 494 576 -531 -3,315 1,881 -58.20%
Tax -94 -266 -114 -440 -166 3,315 -330 -18.87%
NP -84 696 380 136 -697 0 1,551 -
-
NP to SH -447 325 380 136 -697 -3,202 1,551 -
-
Tax Rate 940.00% 27.65% 23.08% 76.39% - - 17.54% -
Total Cost 38,465 39,377 35,604 34,097 30,431 12,157 25,044 7.41%
-
Net Worth 48,312 49,652 45,271 44,748 46,867 54,366 42,918 1.99%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 48,312 49,652 45,271 44,748 46,867 54,366 42,918 1.99%
NOSH 45,151 45,138 44,823 43,870 40,057 39,975 29,599 7.28%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin -0.22% 1.74% 1.06% 0.40% -2.34% 0.00% 5.83% -
ROE -0.93% 0.65% 0.84% 0.30% -1.49% -5.89% 3.61% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 85.00 88.78 80.28 78.03 74.23 30.41 89.85 -0.92%
EPS -0.99 0.72 0.84 0.31 -1.74 -8.01 5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.01 1.02 1.17 1.36 1.45 -4.93%
Adjusted Per Share Value based on latest NOSH - 43,870
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 4.43 4.63 4.16 3.95 3.43 1.40 3.07 6.29%
EPS -0.05 0.04 0.04 0.02 -0.08 -0.37 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0573 0.0523 0.0517 0.0541 0.0628 0.0496 1.98%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 0.89 0.90 0.90 1.31 0.68 1.30 0.00 -
P/RPS 1.05 1.01 1.12 1.68 0.92 4.27 0.00 -
P/EPS -89.90 125.00 106.16 422.58 -39.08 -16.23 0.00 -
EY -1.11 0.80 0.94 0.24 -2.56 -6.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.89 1.28 0.58 0.96 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 03/04/06 26/04/05 21/04/04 25/04/03 13/05/02 04/05/01 -
Price 0.97 0.82 0.83 1.43 0.60 1.30 1.35 -
P/RPS 1.14 0.92 1.03 1.83 0.81 4.27 1.50 -4.46%
P/EPS -97.98 113.89 97.90 461.29 -34.48 -16.23 25.76 -
EY -1.02 0.88 1.02 0.22 -2.90 -6.16 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.82 1.40 0.51 0.96 0.93 -0.36%

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