[VARIA] YoY TTM Result on 31-Jan-2004 [#4]

Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 29.48%
YoY- 78.63%
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 200,486 90,284 16,889 4,918 12,721 31,785 35,808 33.23%
PBT 19,817 5,584 -1,033 -5,539 -25,921 -37,713 -20,321 -
Tax -40 -594 -6 0 0 -509 20,321 -
NP 19,777 4,990 -1,039 -5,539 -25,921 -38,222 0 -
-
NP to SH 19,777 4,990 -1,039 -5,539 -25,921 -38,222 -20,561 -
-
Tax Rate 0.20% 10.64% - - - - - -
Total Cost 180,709 85,294 17,928 10,457 38,642 70,007 35,808 30.95%
-
Net Worth 30,800 10,712 6,023 6,705 12,058 38,859 68,356 -12.43%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 30,800 10,712 6,023 6,705 12,058 38,859 68,356 -12.43%
NOSH 66,957 66,950 66,923 67,058 66,993 66,999 67,016 -0.01%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.86% 5.53% -6.15% -112.63% -203.77% -120.25% 0.00% -
ROE 64.21% 46.58% -17.25% -82.60% -214.95% -98.36% -30.08% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 299.42 134.85 25.24 7.33 18.99 47.44 53.43 33.25%
EPS 29.54 7.45 -1.55 -8.26 -38.69 -57.05 -30.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.16 0.09 0.10 0.18 0.58 1.02 -12.42%
Adjusted Per Share Value based on latest NOSH - 67,058
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 46.36 20.87 3.90 1.14 2.94 7.35 8.28 33.23%
EPS 4.57 1.15 -0.24 -1.28 -5.99 -8.84 -4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0248 0.0139 0.0155 0.0279 0.0898 0.158 -12.43%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.68 0.30 0.37 0.81 0.68 0.79 0.90 -
P/RPS 0.23 0.22 1.47 11.04 3.58 1.67 1.68 -28.19%
P/EPS 2.30 4.03 -23.83 -9.81 -1.76 -1.38 -2.93 -
EY 43.44 24.84 -4.20 -10.20 -56.90 -72.21 -34.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.88 4.11 8.10 3.78 1.36 0.88 9.04%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 29/03/06 25/03/05 30/03/04 28/03/03 28/03/02 23/03/01 -
Price 0.60 0.26 0.40 0.85 0.58 0.69 0.76 -
P/RPS 0.20 0.19 1.59 11.59 3.05 1.45 1.42 -27.85%
P/EPS 2.03 3.49 -25.76 -10.29 -1.50 -1.21 -2.48 -
EY 49.23 28.67 -3.88 -9.72 -66.71 -82.68 -40.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.63 4.44 8.50 3.22 1.19 0.75 9.59%

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