[RA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -172.97%
YoY- -111.22%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,134 1,223 593 2,067 1,865 1,178 737 103.01%
PBT -28 -32 79 -212 257 75 238 -
Tax -8 -2 -1 50 -35 -30 -57 -72.96%
NP -36 -34 78 -162 222 45 181 -
-
NP to SH -36 -34 78 -162 222 45 181 -
-
Tax Rate - - 1.27% - 13.62% 40.00% 23.95% -
Total Cost 2,170 1,257 515 2,229 1,643 1,133 556 147.68%
-
Net Worth 9,151 8,642 8,372 5,135 2,772 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 9,151 8,642 8,372 5,135 2,772 0 0 -
NOSH 71,999 67,999 65,000 40,499 45,306 34,615 34,807 62.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.69% -2.78% 13.15% -7.84% 11.90% 3.82% 24.56% -
ROE -0.39% -0.39% 0.93% -3.15% 8.01% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.96 1.80 0.91 5.10 4.12 3.40 2.12 24.89%
EPS -0.05 -0.05 0.12 -0.40 0.49 0.13 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1271 0.1288 0.1268 0.0612 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,851
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.22 0.13 0.06 0.21 0.19 0.12 0.08 96.16%
EPS 0.00 0.00 0.01 -0.02 0.02 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0089 0.0087 0.0053 0.0029 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.15 0.17 0.18 0.58 0.00 0.00 0.00 -
P/RPS 5.06 9.45 19.73 11.36 0.00 0.00 0.00 -
P/EPS -300.00 -340.00 150.00 -145.00 0.00 0.00 0.00 -
EY -0.33 -0.29 0.67 -0.69 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.34 1.40 4.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 23/05/06 28/02/06 28/11/05 - - -
Price 0.19 0.15 0.15 0.21 0.44 0.00 0.00 -
P/RPS 6.41 8.34 16.44 4.11 10.69 0.00 0.00 -
P/EPS -380.00 -300.00 125.00 -52.50 89.80 0.00 0.00 -
EY -0.26 -0.33 0.80 -1.90 1.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 1.16 1.66 7.19 0.00 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