[DNONCE] YoY Quarter Result on 31-Aug-2004 [#4]

Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -146.76%
YoY- 95.79%
View:
Show?
Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 42,515 42,581 41,100 38,007 40,127 23,089 20,738 12.70%
PBT 676 1,949 -737 -828 -4,531 -1,248 -2,101 -
Tax -303 -1,055 30 655 421 1,248 2,101 -
NP 373 894 -707 -173 -4,110 0 0 -
-
NP to SH 167 448 -1,063 -173 -4,110 -1,109 -1,553 -
-
Tax Rate 44.82% 54.13% - - - - - -
Total Cost 42,142 41,687 41,807 38,180 44,237 23,089 20,738 12.53%
-
Net Worth 45,161 44,880 44,266 44,999 40,780 49,244 60,839 -4.84%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 45,161 44,880 44,266 44,999 40,780 49,244 60,839 -4.84%
NOSH 45,161 44,880 45,169 44,999 39,980 40,036 40,025 2.03%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 0.88% 2.10% -1.72% -0.46% -10.24% 0.00% 0.00% -
ROE 0.37% 1.00% -2.40% -0.38% -10.08% -2.25% -2.55% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 94.14 94.88 90.99 84.46 100.37 57.67 51.81 10.46%
EPS 0.37 0.99 -2.36 -0.39 -10.28 -2.77 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.98 1.00 1.02 1.23 1.52 -6.73%
Adjusted Per Share Value based on latest NOSH - 44,999
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 4.91 4.92 4.75 4.39 4.63 2.67 2.39 12.74%
EPS 0.02 0.05 -0.12 -0.02 -0.47 -0.13 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0518 0.0511 0.052 0.0471 0.0569 0.0703 -4.83%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.50 0.79 0.77 0.83 0.70 0.95 1.56 -
P/RPS 0.53 0.83 0.85 0.98 0.70 1.65 3.01 -25.12%
P/EPS 135.21 79.14 -32.72 -215.90 -6.81 -34.30 -40.21 -
EY 0.74 1.26 -3.06 -0.46 -14.69 -2.92 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.79 0.79 0.83 0.69 0.77 1.03 -11.34%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 31/10/06 27/10/05 28/10/04 31/10/03 30/10/02 30/10/01 -
Price 0.45 0.75 0.72 0.80 0.71 0.84 1.27 -
P/RPS 0.48 0.79 0.79 0.95 0.71 1.46 2.45 -23.78%
P/EPS 121.69 75.14 -30.59 -208.09 -6.91 -30.32 -32.73 -
EY 0.82 1.33 -3.27 -0.48 -14.48 -3.30 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.75 0.73 0.80 0.70 0.68 0.84 -9.87%

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