[BIG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.57%
YoY- -33.17%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 73,192 74,912 86,993 91,348 94,114 87,096 65,826 7.34%
PBT 2,270 2,988 2,193 2,396 1,774 5,900 4,107 -32.72%
Tax -36 -24 483 -150 0 0 519 -
NP 2,234 2,964 2,676 2,245 1,774 5,900 4,626 -38.52%
-
NP to SH 2,338 2,964 2,685 2,245 1,774 5,900 4,626 -36.63%
-
Tax Rate 1.59% 0.80% -22.02% 6.26% 0.00% 0.00% -12.64% -
Total Cost 70,958 71,948 84,317 89,102 92,340 81,196 61,200 10.39%
-
Net Worth 59,171 55,123 57,678 55,812 48,206 56,213 52,999 7.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 452 -
Div Payout % - - - - - - 9.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 59,171 55,123 57,678 55,812 48,206 56,213 52,999 7.64%
NOSH 48,106 45,182 48,065 48,114 48,206 48,045 45,298 4.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.05% 3.96% 3.08% 2.46% 1.88% 6.77% 7.03% -
ROE 3.95% 5.38% 4.66% 4.02% 3.68% 10.50% 8.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.14 165.80 180.99 189.86 195.23 181.28 145.32 3.11%
EPS 4.86 6.56 5.58 4.67 3.68 12.28 9.76 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.23 1.22 1.20 1.16 1.00 1.17 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 48,072
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 115.30 118.01 137.04 143.90 148.25 137.20 103.69 7.35%
EPS 3.68 4.67 4.23 3.54 2.79 9.29 7.29 -36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.9321 0.8683 0.9086 0.8792 0.7594 0.8855 0.8349 7.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.99 0.74 0.93 1.15 2.21 2.30 -
P/RPS 0.62 0.60 0.41 0.49 0.59 1.22 1.58 -46.49%
P/EPS 19.55 15.09 13.25 19.93 31.25 18.00 22.52 -9.02%
EY 5.12 6.63 7.55 5.02 3.20 5.56 4.44 9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
P/NAPS 0.77 0.81 0.62 0.80 1.15 1.89 1.97 -46.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 08/06/06 27/02/06 28/11/05 25/08/05 30/05/05 25/02/05 -
Price 0.81 0.79 0.89 0.73 1.02 1.73 2.25 -
P/RPS 0.53 0.48 0.49 0.38 0.52 0.95 1.55 -51.19%
P/EPS 16.67 12.04 15.93 15.64 27.72 14.09 22.03 -17.00%
EY 6.00 8.30 6.28 6.39 3.61 7.10 4.54 20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
P/NAPS 0.66 0.65 0.74 0.63 1.02 1.48 1.92 -51.02%

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