[VARIA] YoY TTM Result on 31-Jan-2007 [#4]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -6.83%
YoY- 296.33%
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 40,401 96,162 159,290 200,486 90,284 16,889 4,918 42.00%
PBT -3,597 7,121 10,343 19,817 5,584 -1,033 -5,539 -6.93%
Tax -129 -254 -61 -40 -594 -6 0 -
NP -3,726 6,867 10,282 19,777 4,990 -1,039 -5,539 -6.38%
-
NP to SH -3,726 6,867 10,282 19,777 4,990 -1,039 -5,539 -6.38%
-
Tax Rate - 3.57% 0.59% 0.20% 10.64% - - -
Total Cost 44,127 89,295 149,008 180,709 85,294 17,928 10,457 27.09%
-
Net Worth 44,214 48,266 41,550 30,800 10,712 6,023 6,705 36.89%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 44,214 48,266 41,550 30,800 10,712 6,023 6,705 36.89%
NOSH 66,991 67,037 67,016 66,957 66,950 66,923 67,058 -0.01%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -9.22% 7.14% 6.45% 9.86% 5.53% -6.15% -112.63% -
ROE -8.43% 14.23% 24.75% 64.21% 46.58% -17.25% -82.60% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 60.31 143.45 237.69 299.42 134.85 25.24 7.33 42.03%
EPS -5.56 10.24 15.34 29.54 7.45 -1.55 -8.26 -6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.72 0.62 0.46 0.16 0.09 0.10 36.91%
Adjusted Per Share Value based on latest NOSH - 66,957
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 9.34 22.23 36.83 46.36 20.87 3.90 1.14 41.93%
EPS -0.86 1.59 2.38 4.57 1.15 -0.24 -1.28 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1116 0.0961 0.0712 0.0248 0.0139 0.0155 36.89%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.42 0.25 0.30 0.68 0.30 0.37 0.81 -
P/RPS 0.70 0.17 0.13 0.23 0.22 1.47 11.04 -36.82%
P/EPS -7.55 2.44 1.96 2.30 4.03 -23.83 -9.81 -4.26%
EY -13.24 40.97 51.14 43.44 24.84 -4.20 -10.20 4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.35 0.48 1.48 1.88 4.11 8.10 -34.46%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 25/03/09 31/03/08 30/03/07 29/03/06 25/03/05 30/03/04 -
Price 0.35 0.06 0.16 0.60 0.26 0.40 0.85 -
P/RPS 0.58 0.04 0.07 0.20 0.19 1.59 11.59 -39.26%
P/EPS -6.29 0.59 1.04 2.03 3.49 -25.76 -10.29 -7.86%
EY -15.89 170.73 95.89 49.23 28.67 -3.88 -9.72 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.08 0.26 1.30 1.63 4.44 8.50 -37.00%

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