[VARIA] YoY TTM Result on 31-Jul-2005 [#2]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 59.55%
YoY- 4.97%
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 176,365 94,255 211,754 30,983 12,175 4,148 30,198 34.15%
PBT 11,692 7,306 19,505 -569 -604 -11,199 -60,402 -
Tax -61 -40 -595 -5 0 0 498 -
NP 11,631 7,266 18,910 -574 -604 -11,199 -59,904 -
-
NP to SH 11,631 7,266 18,910 -574 -604 -11,199 -59,904 -
-
Tax Rate 0.52% 0.55% 3.05% - - - - -
Total Cost 164,734 86,989 192,844 31,557 12,779 15,347 90,102 10.56%
-
Net Worth 44,844 33,466 25,452 6,696 7,339 8,056 20,096 14.29%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 44,844 33,466 25,452 6,696 7,339 8,056 20,096 14.29%
NOSH 66,931 66,933 66,981 66,961 66,727 67,136 66,989 -0.01%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 6.59% 7.71% 8.93% -1.85% -4.96% -269.99% -198.37% -
ROE 25.94% 21.71% 74.29% -8.57% -8.23% -139.01% -298.08% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 263.50 140.82 316.14 46.27 18.25 6.18 45.08 34.17%
EPS 17.38 10.86 28.23 -0.86 -0.91 -16.68 -89.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.50 0.38 0.10 0.11 0.12 0.30 14.31%
Adjusted Per Share Value based on latest NOSH - 66,961
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 40.78 21.79 48.96 7.16 2.82 0.96 6.98 34.16%
EPS 2.69 1.68 4.37 -0.13 -0.14 -2.59 -13.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.0774 0.0589 0.0155 0.017 0.0186 0.0465 14.28%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.38 0.55 0.44 0.55 0.55 0.58 0.68 -
P/RPS 0.14 0.39 0.14 1.19 3.01 9.39 1.51 -32.69%
P/EPS 2.19 5.07 1.56 -64.16 -60.76 -3.48 -0.76 -
EY 45.73 19.74 64.16 -1.56 -1.65 -28.76 -131.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.10 1.16 5.50 5.00 4.83 2.27 -20.55%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 30/09/03 27/09/02 -
Price 0.30 0.40 0.47 0.48 0.57 0.58 0.70 -
P/RPS 0.11 0.28 0.15 1.04 3.12 9.39 1.55 -35.62%
P/EPS 1.73 3.68 1.66 -56.00 -62.97 -3.48 -0.78 -
EY 57.92 27.14 60.07 -1.79 -1.59 -28.76 -127.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.80 1.24 4.80 5.18 4.83 2.33 -23.95%

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