[OCR] YoY Annualized Quarter Result on 2006-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 22,864 24,888 26,405 28,689 29,708 28,496 26,001 -2.12% YoY % -8.13% -5.75% -7.96% -3.43% 4.25% 9.59% - Horiz. % 87.93% 95.72% 101.55% 110.34% 114.26% 109.59% 100.00%
PBT -1,829 -733 -1,014 -2,462 -1,018 -2,472 -3,773 -11.36% YoY % -149.45% 27.73% 58.80% -141.75% 58.79% 34.49% - Horiz. % 48.48% 19.43% 26.89% 65.27% 27.00% 65.51% 100.00%
Tax 0 0 0 0 -216 -1 0 - YoY % 0.00% 0.00% 0.00% 0.00% -16,104.05% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 16,204.05% 100.00% -
NP -1,829 -733 -1,014 -2,462 -1,234 -2,473 -3,773 -11.36% YoY % -149.45% 27.73% 58.80% -99.46% 50.08% 34.45% - Horiz. % 48.48% 19.43% 26.89% 65.27% 32.72% 65.55% 100.00%
NP to SH -1,829 -733 -1,014 -2,462 -1,234 -2,473 -3,773 -11.36% YoY % -149.45% 27.73% 58.80% -99.46% 50.08% 34.45% - Horiz. % 48.48% 19.43% 26.89% 65.27% 32.72% 65.55% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 24,693 25,621 27,419 31,151 30,942 30,969 29,774 -3.07% YoY % -3.62% -6.56% -11.98% 0.68% -0.09% 4.01% - Horiz. % 82.93% 86.05% 92.09% 104.63% 103.92% 104.01% 100.00%
Net Worth 15,609 17,238 20,978 35,868 36,628 39,161 35,038 -12.60% YoY % -9.45% -17.83% -41.51% -2.08% -6.47% 11.77% - Horiz. % 44.55% 49.20% 59.87% 102.37% 104.54% 111.77% 100.00%
Dividend 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 15,609 17,238 20,978 35,868 36,628 39,161 35,038 -12.60% YoY % -9.45% -17.83% -41.51% -2.08% -6.47% 11.77% - Horiz. % 44.55% 49.20% 59.87% 102.37% 104.54% 111.77% 100.00%
NOSH 41,077 41,044 41,135 41,227 41,155 41,222 22,460 10.58% YoY % 0.08% -0.22% -0.22% 0.18% -0.16% 83.53% - Horiz. % 182.89% 182.74% 183.15% 183.56% 183.24% 183.53% 100.00%
Ratio Analysis 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -8.00 % -2.95 % -3.84 % -8.58 % -4.16 % -8.68 % -14.51 % -9.44% YoY % -171.19% 23.18% 55.24% -106.25% 52.07% 40.18% - Horiz. % 55.13% 20.33% 26.46% 59.13% 28.67% 59.82% 100.00%
ROE -11.72 % -4.25 % -4.84 % -6.87 % -3.37 % -6.32 % -10.77 % 1.42% YoY % -175.76% 12.19% 29.55% -103.86% 46.68% 41.32% - Horiz. % 108.82% 39.46% 44.94% 63.79% 31.29% 58.68% 100.00%
Per Share 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 55.66 60.64 64.19 69.59 72.18 69.13 115.77 -11.48% YoY % -8.21% -5.53% -7.76% -3.59% 4.41% -40.29% - Horiz. % 48.08% 52.38% 55.45% 60.11% 62.35% 59.71% 100.00%
EPS -4.45 -1.79 -2.47 -5.97 -3.00 -6.00 -16.80 -19.85% YoY % -148.60% 27.53% 58.63% -99.00% 50.00% 64.29% - Horiz. % 26.49% 10.65% 14.70% 35.54% 17.86% 35.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3800 0.4200 0.5100 0.8700 0.8900 0.9500 1.5600 -20.96% YoY % -9.52% -17.65% -41.38% -2.25% -6.32% -39.10% - Horiz. % 24.36% 26.92% 32.69% 55.77% 57.05% 60.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 6.90 7.51 7.97 8.65 8.96 8.60 7.84 -2.10% YoY % -8.12% -5.77% -7.86% -3.46% 4.19% 9.69% - Horiz. % 88.01% 95.79% 101.66% 110.33% 114.29% 109.69% 100.00%
EPS -0.55 -0.22 -0.31 -0.74 -0.37 -0.75 -1.14 -11.43% YoY % -150.00% 29.03% 58.11% -100.00% 50.67% 34.21% - Horiz. % 48.25% 19.30% 27.19% 64.91% 32.46% 65.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0471 0.0520 0.0633 0.1082 0.1105 0.1181 0.1057 -12.59% YoY % -9.42% -17.85% -41.50% -2.08% -6.44% 11.73% - Horiz. % 44.56% 49.20% 59.89% 102.37% 104.54% 111.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.3100 0.3500 0.3400 0.5100 0.6500 0.9500 1.1500 -
P/RPS 0.56 0.58 0.53 0.73 0.90 1.37 0.99 -9.05% YoY % -3.45% 9.43% -27.40% -18.89% -34.31% 38.38% - Horiz. % 56.57% 58.59% 53.54% 73.74% 90.91% 138.38% 100.00%
P/EPS -6.96 -19.59 -13.78 -8.54 -21.67 -15.83 -6.85 0.27% YoY % 64.47% -42.16% -61.36% 60.59% -36.89% -131.09% - Horiz. % 101.61% 285.99% 201.17% 124.67% 316.35% 231.09% 100.00%
EY -14.37 -5.10 -7.25 -11.71 -4.62 -6.32 -14.61 -0.28% YoY % -181.76% 29.66% 38.09% -153.46% 26.90% 56.74% - Horiz. % 98.36% 34.91% 49.62% 80.15% 31.62% 43.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.83 0.67 0.59 0.73 1.00 0.74 1.72% YoY % -1.20% 23.88% 13.56% -19.18% -27.00% 35.14% - Horiz. % 110.81% 112.16% 90.54% 79.73% 98.65% 135.14% 100.00%
Price Multiplier on Announcement Date 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 19/06/09 24/06/08 27/06/07 27/06/06 28/06/05 30/07/04 24/06/03 -
Price 0.3100 0.2700 0.3600 0.5400 0.6100 0.9800 1.1700 -
P/RPS 0.56 0.45 0.56 0.78 0.85 1.42 1.01 -9.35% YoY % 24.44% -19.64% -28.21% -8.24% -40.14% 40.59% - Horiz. % 55.45% 44.55% 55.45% 77.23% 84.16% 140.59% 100.00%
P/EPS -6.96 -15.11 -14.59 -9.04 -20.33 -16.33 -6.96 - YoY % 53.94% -3.56% -61.39% 55.53% -24.49% -134.63% - Horiz. % 100.00% 217.10% 209.63% 129.89% 292.10% 234.63% 100.00%
EY -14.37 -6.62 -6.85 -11.06 -4.92 -6.12 -14.36 0.01% YoY % -117.07% 3.36% 38.07% -124.80% 19.61% 57.38% - Horiz. % 100.07% 46.10% 47.70% 77.02% 34.26% 42.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.64 0.71 0.62 0.69 1.03 0.75 1.50% YoY % 28.13% -9.86% 14.52% -10.14% -33.01% 37.33% - Horiz. % 109.33% 85.33% 94.67% 82.67% 92.00% 137.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3rdQtr2006 Report.doc 
