[RA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 29.41%
YoY- -116.22%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,882 2,200 2,435 2,845 2,446 2,372 2,067 -6.07%
PBT -1,452 -1,396 -869 -37 -64 316 -212 261.92%
Tax 0 0 24 -10 -4 -4 50 -
NP -1,452 -1,396 -845 -48 -68 312 -162 333.22%
-
NP to SH -1,452 -1,396 -845 -48 -68 312 -162 333.22%
-
Tax Rate - - - - - 1.27% - -
Total Cost 3,334 3,596 3,280 2,893 2,514 2,060 2,229 30.88%
-
Net Worth 6,955 7,309 7,529 9,151 8,642 8,372 5,135 22.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 6,955 7,309 7,529 9,151 8,642 8,372 5,135 22.48%
NOSH 64,821 64,629 65,078 71,999 67,999 65,000 40,499 36.94%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -77.15% -63.45% -34.70% -1.69% -2.78% 13.15% -7.84% -
ROE -20.88% -19.10% -11.22% -0.52% -0.79% 3.73% -3.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.90 3.40 3.74 3.95 3.60 3.65 5.10 -31.43%
EPS -2.24 -2.16 -1.30 -0.07 -0.10 0.48 -0.40 216.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1131 0.1157 0.1271 0.1271 0.1288 0.1268 -10.56%
Adjusted Per Share Value based on latest NOSH - 65,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.19 0.23 0.25 0.29 0.25 0.25 0.21 -6.47%
EPS -0.15 -0.14 -0.09 0.00 -0.01 0.03 -0.02 284.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0076 0.0078 0.0095 0.0089 0.0087 0.0053 22.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.15 0.16 0.15 0.17 0.18 0.58 -
P/RPS 4.13 4.41 4.28 3.80 4.73 4.93 11.36 -49.15%
P/EPS -5.36 -6.94 -12.32 -225.00 -170.00 37.50 -145.00 -88.97%
EY -18.67 -14.40 -8.12 -0.44 -0.59 2.67 -0.69 806.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 1.38 1.18 1.34 1.40 4.57 -60.93%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 16/02/07 17/11/06 25/08/06 23/05/06 28/02/06 -
Price 0.10 0.14 0.16 0.19 0.15 0.15 0.21 -
P/RPS 3.44 4.11 4.28 4.81 4.17 4.11 4.11 -11.21%
P/EPS -4.46 -6.48 -12.32 -285.00 -150.00 31.25 -52.50 -80.76%
EY -22.40 -15.43 -8.12 -0.35 -0.67 3.20 -1.90 420.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.24 1.38 1.49 1.18 1.16 1.66 -32.11%

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