[EURO] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 118,481 89,291 91,358 0 -
PBT 10,512 6,667 10,223 0 -
Tax -1,934 -1,198 -2,609 0 -
NP 8,578 5,469 7,614 0 -
-
NP to SH 8,578 5,469 7,614 0 -
-
Tax Rate 18.40% 17.97% 25.52% - -
Total Cost 109,903 83,822 83,744 0 -
-
Net Worth 0 59,037 55,871 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,266 - - - -
Div Payout % 26.42% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 59,037 55,871 0 -
NOSH 81,008 80,873 80,973 80,880 0.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.24% 6.12% 8.33% 0.00% -
ROE 0.00% 9.26% 13.63% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 146.26 110.41 112.82 0.00 -
EPS 10.59 6.76 9.40 0.00 -
DPS 2.80 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,880
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.90 6.71 6.86 0.00 -
EPS 0.64 0.41 0.57 0.00 -
DPS 0.17 0.00 0.00 0.00 -
NAPS 0.00 0.0443 0.042 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 0.60 0.86 0.79 0.00 -
P/RPS 0.41 0.78 0.70 0.00 -
P/EPS 5.67 12.72 8.40 0.00 -
EY 17.65 7.86 11.90 0.00 -
DY 4.67 0.00 0.00 0.00 -
P/NAPS 0.00 1.18 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 27/11/07 27/11/06 25/11/05 - -
Price 0.61 0.83 0.88 0.00 -
P/RPS 0.42 0.75 0.78 0.00 -
P/EPS 5.76 12.27 9.36 0.00 -
EY 17.36 8.15 10.69 0.00 -
DY 4.59 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 1.28 0.00 -

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