[VARIA] YoY TTM Result on 31-Oct-2005 [#3]

Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 520.38%
YoY- 204.55%
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 142,182 109,026 220,885 61,873 16,965 4,156 18,076 40.97%
PBT 10,070 6,497 21,250 3,009 -2,308 -7,855 -63,091 -
Tax -134 -25 -24 -596 0 0 630 -
NP 9,936 6,472 21,226 2,413 -2,308 -7,855 -62,461 -
-
NP to SH 9,936 6,472 21,226 2,413 -2,308 -7,855 -62,461 -
-
Tax Rate 1.33% 0.38% 0.11% 19.81% - - - -
Total Cost 132,246 102,554 199,659 59,460 19,273 12,011 80,537 8.60%
-
Net Worth 46,869 36,836 28,822 8,699 6,710 8,718 17,418 17.91%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 46,869 36,836 28,822 8,699 6,710 8,718 17,418 17.91%
NOSH 66,956 66,974 67,029 66,923 67,107 67,067 66,994 -0.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 6.99% 5.94% 9.61% 3.90% -13.60% -189.00% -345.55% -
ROE 21.20% 17.57% 73.64% 27.74% -34.39% -90.09% -358.59% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 212.35 162.79 329.53 92.45 25.28 6.20 26.98 40.99%
EPS 14.84 9.66 31.67 3.61 -3.44 -11.71 -93.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.55 0.43 0.13 0.10 0.13 0.26 17.92%
Adjusted Per Share Value based on latest NOSH - 66,923
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 32.87 25.21 51.07 14.31 3.92 0.96 4.18 40.97%
EPS 2.30 1.50 4.91 0.56 -0.53 -1.82 -14.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.0852 0.0666 0.0201 0.0155 0.0202 0.0403 17.91%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.22 0.46 0.74 0.32 0.50 1.05 0.64 -
P/RPS 0.10 0.28 0.22 0.35 1.98 16.94 2.37 -40.96%
P/EPS 1.48 4.76 2.34 8.88 -14.54 -8.97 -0.69 -
EY 67.45 21.01 42.79 11.27 -6.88 -11.15 -145.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.84 1.72 2.46 5.00 8.08 2.46 -29.17%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 04/12/08 18/12/07 26/12/06 22/12/05 20/12/04 19/12/03 30/12/02 -
Price 0.08 0.35 0.69 0.29 0.49 0.97 0.55 -
P/RPS 0.04 0.22 0.21 0.31 1.94 15.65 2.04 -48.04%
P/EPS 0.54 3.62 2.18 8.04 -14.25 -8.28 -0.59 -
EY 185.49 27.61 45.89 12.43 -7.02 -12.07 -169.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.64 1.60 2.23 4.90 7.46 2.12 -38.90%

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