[VARIA] YoY TTM Result on 31-Jul-2007 [#2]

Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -55.17%
YoY- -61.58%
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 30,399 63,432 176,365 94,255 211,754 30,983 12,175 16.46%
PBT -4,633 5,034 11,692 7,306 19,505 -569 -604 40.41%
Tax -126 -280 -61 -40 -595 -5 0 -
NP -4,759 4,754 11,631 7,266 18,910 -574 -604 41.04%
-
NP to SH -4,759 4,754 11,631 7,266 18,910 -574 -604 41.04%
-
Tax Rate - 5.56% 0.52% 0.55% 3.05% - - -
Total Cost 35,158 58,678 164,734 86,989 192,844 31,557 12,779 18.36%
-
Net Worth 45,224 49,685 44,844 33,466 25,452 6,696 7,339 35.38%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 45,224 49,685 44,844 33,466 25,452 6,696 7,339 35.38%
NOSH 67,499 67,142 66,931 66,933 66,981 66,961 66,727 0.19%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -15.66% 7.49% 6.59% 7.71% 8.93% -1.85% -4.96% -
ROE -10.52% 9.57% 25.94% 21.71% 74.29% -8.57% -8.23% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 45.04 94.47 263.50 140.82 316.14 46.27 18.25 16.24%
EPS -7.05 7.08 17.38 10.86 28.23 -0.86 -0.91 40.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.74 0.67 0.50 0.38 0.10 0.11 35.12%
Adjusted Per Share Value based on latest NOSH - 66,933
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 7.03 14.67 40.78 21.79 48.96 7.16 2.82 16.43%
EPS -1.10 1.10 2.69 1.68 4.37 -0.13 -0.14 40.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1149 0.1037 0.0774 0.0589 0.0155 0.017 35.34%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.35 0.38 0.38 0.55 0.44 0.55 0.55 -
P/RPS 0.78 0.40 0.14 0.39 0.14 1.19 3.01 -20.14%
P/EPS -4.96 5.37 2.19 5.07 1.56 -64.16 -60.76 -34.12%
EY -20.14 18.63 45.73 19.74 64.16 -1.56 -1.65 51.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 1.10 1.16 5.50 5.00 -31.41%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/09/10 18/08/09 12/09/08 26/09/07 25/09/06 27/09/05 28/09/04 -
Price 0.46 0.40 0.30 0.40 0.47 0.48 0.57 -
P/RPS 1.02 0.42 0.11 0.28 0.15 1.04 3.12 -16.99%
P/EPS -6.52 5.65 1.73 3.68 1.66 -56.00 -62.97 -31.46%
EY -15.33 17.70 57.92 27.14 60.07 -1.79 -1.59 45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.45 0.80 1.24 4.80 5.18 -28.52%

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