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

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.59%
YoY- -40.44%
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 9,280 4,494 1,817 11,052 8,907 5,682 2,612 132.65%
PBT 7,082 2,335 840 7,064 6,045 5,003 3,625 56.21%
Tax -1,545 -1,051 -580 -2,306 -1,819 -1,448 -931 40.12%
NP 5,537 1,284 260 4,758 4,226 3,555 2,694 61.58%
-
NP to SH 5,537 1,284 260 4,758 4,226 3,555 2,694 61.58%
-
Tax Rate 21.82% 45.01% 69.05% 32.64% 30.09% 28.94% 25.68% -
Total Cost 3,743 3,210 1,557 6,294 4,681 2,127 -82 -
-
Net Worth 124,485 113,484 112,449 107,697 64,882 105,039 64,889 54.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,802 - - - -
Div Payout % - - - 58.91% - - - -
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 124,485 113,484 112,449 107,697 64,882 105,039 64,889 54.33%
NOSH 64,836 64,848 64,999 64,877 64,882 64,839 64,889 -0.05%
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 59.67% 28.57% 14.31% 43.05% 47.45% 62.57% 103.14% -
ROE 4.45% 1.13% 0.23% 4.42% 6.51% 3.38% 4.15% -
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 14.31 6.93 2.80 17.04 13.73 8.76 4.03 132.57%
EPS 8.54 1.98 0.40 7.34 6.52 5.48 4.15 61.71%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.92 1.75 1.73 1.66 1.00 1.62 1.00 54.41%
Adjusted Per Share Value based on latest NOSH - 64,863
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.31 6.93 2.80 17.04 13.73 8.76 4.03 132.57%
EPS 8.54 1.98 0.40 7.34 6.52 5.48 4.15 61.71%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.9196 1.7499 1.734 1.6607 1.0005 1.6197 1.0006 54.33%
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 30/09/05 30/06/05 31/03/05 -
Price 1.70 1.62 1.73 1.63 1.74 1.75 1.94 -
P/RPS 11.88 23.38 61.89 9.57 12.67 19.97 48.20 -60.65%
P/EPS 19.91 81.82 432.50 22.23 26.71 31.92 46.73 -43.34%
EY 5.02 1.22 0.23 4.50 3.74 3.13 2.14 76.45%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 1.00 0.98 1.74 1.08 1.94 -40.48%
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 30/11/06 28/08/06 30/05/06 27/02/06 29/11/05 17/08/05 25/05/05 -
Price 1.84 1.76 1.66 1.70 1.70 1.72 1.77 -
P/RPS 12.86 25.40 59.38 9.98 12.38 19.63 43.97 -55.90%
P/EPS 21.55 88.89 415.00 23.18 26.10 31.37 42.63 -36.51%
EY 4.64 1.13 0.24 4.31 3.83 3.19 2.35 57.32%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 0.96 1.02 1.70 1.06 1.77 -33.46%

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