[VARIA] YoY TTM Result on 30-Apr-2004 [#1]

Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 53.26%
YoY- 90.55%
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 160,927 146,927 13,674 9,466 7,640 29,286 35,312 28.74%
PBT 16,249 10,355 -1,414 -2,589 -27,397 -42,185 -13,088 -
Tax -40 -595 -5 0 0 498 15,268 -
NP 16,209 9,760 -1,419 -2,589 -27,397 -41,687 2,180 39.68%
-
NP to SH 16,209 9,760 -1,419 -2,589 -27,397 -41,687 -14,313 -
-
Tax Rate 0.25% 5.75% - - - - - -
Total Cost 144,718 137,167 15,093 12,055 35,037 70,973 33,132 27.83%
-
Net Worth 32,137 15,419 5,268 6,750 9,382 37,479 73,113 -12.79%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 32,137 15,419 5,268 6,750 9,382 37,479 73,113 -12.79%
NOSH 66,953 67,042 65,862 67,499 67,014 66,927 67,076 -0.03%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 10.07% 6.64% -10.38% -27.35% -358.60% -142.34% 6.17% -
ROE 50.44% 63.30% -26.93% -38.36% -292.02% -111.23% -19.58% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 240.36 219.16 20.76 14.02 11.40 43.76 52.64 28.78%
EPS 24.21 14.56 -2.15 -3.84 -40.88 -62.29 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.23 0.08 0.10 0.14 0.56 1.09 -12.77%
Adjusted Per Share Value based on latest NOSH - 67,499
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 37.21 33.97 3.16 2.19 1.77 6.77 8.16 28.75%
EPS 3.75 2.26 -0.33 -0.60 -6.33 -9.64 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0357 0.0122 0.0156 0.0217 0.0867 0.169 -12.79%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.57 0.45 0.49 0.68 0.50 0.65 0.63 -
P/RPS 0.24 0.21 2.36 4.85 4.39 1.49 1.20 -23.51%
P/EPS 2.35 3.09 -22.74 -17.73 -1.22 -1.04 -2.95 -
EY 42.47 32.35 -4.40 -5.64 -81.76 -95.83 -33.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.96 6.13 6.80 3.57 1.16 0.58 12.71%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 27/06/06 28/06/05 28/06/04 27/06/03 27/06/02 27/06/01 -
Price 0.59 0.38 0.50 0.80 0.42 0.60 0.57 -
P/RPS 0.25 0.17 2.41 5.70 3.68 1.37 1.08 -21.63%
P/EPS 2.44 2.61 -23.21 -20.86 -1.03 -0.96 -2.67 -
EY 41.03 38.31 -4.31 -4.79 -97.34 -103.81 -37.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.65 6.25 8.00 3.00 1.07 0.52 15.42%

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