[EFUTURE] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -96.33%
YoY- -95.96%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,188 79,598 71,830 56,848 69,106 68,920 64,024 16.14%
PBT 675 806 212 148 2,166 1,924 1,630 -44.35%
Tax -490 -444 -116 -96 -748 -746 -380 18.41%
NP 185 362 96 52 1,418 1,177 1,250 -71.92%
-
NP to SH 185 362 96 52 1,418 1,177 1,250 -71.92%
-
Tax Rate 72.59% 55.09% 54.72% 64.86% 34.53% 38.77% 23.31% -
Total Cost 80,003 79,236 71,734 56,796 67,688 67,742 62,774 17.49%
-
Net Worth 25,227 25,499 24,047 19,512 26,259 23,235 23,055 6.16%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 25,227 25,499 24,047 19,512 26,259 23,235 23,055 6.16%
NOSH 168,181 169,999 160,000 130,000 175,061 173,137 173,611 -2.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.23% 0.46% 0.13% 0.09% 2.05% 1.71% 1.95% -
ROE 0.73% 1.42% 0.40% 0.27% 5.40% 5.07% 5.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.68 46.82 44.89 43.73 39.48 39.81 36.88 18.62%
EPS 0.11 0.21 0.06 0.04 0.81 0.68 0.72 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.1503 0.1501 0.15 0.1342 0.1328 8.43%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.51 32.27 29.12 23.05 28.02 27.94 25.96 16.13%
EPS 0.08 0.15 0.04 0.02 0.57 0.48 0.51 -70.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1034 0.0975 0.0791 0.1065 0.0942 0.0935 6.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.17 0.15 0.18 0.12 0.14 0.17 -
P/RPS 0.29 0.36 0.33 0.41 0.30 0.35 0.46 -26.41%
P/EPS 127.27 79.69 250.00 450.00 14.81 20.59 23.61 206.49%
EY 0.79 1.25 0.40 0.22 6.75 4.86 4.24 -67.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.00 1.20 0.80 1.04 1.28 -19.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 31/05/06 28/02/06 29/11/05 22/08/05 -
Price 0.15 0.14 0.18 0.17 0.17 0.12 0.16 -
P/RPS 0.31 0.30 0.40 0.39 0.43 0.30 0.43 -19.55%
P/EPS 136.36 65.63 300.00 425.00 20.99 17.65 22.22 234.08%
EY 0.73 1.52 0.33 0.24 4.76 5.67 4.50 -70.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.20 1.13 1.13 0.89 1.20 -11.41%

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