[JAVA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 4.07%
YoY- 700.78%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 105,250 46,692 268,493 196,746 122,881 3,094 9,674 388.86%
PBT 7,015 2,676 60,651 54,288 51,146 -1,902 -9,155 -
Tax -563 -218 -9,468 -9,043 -7,670 0 0 -
NP 6,452 2,458 51,183 45,245 43,476 -1,902 -9,155 -
-
NP to SH 6,452 2,458 51,183 45,245 43,476 -1,902 -9,155 -
-
Tax Rate 8.03% 8.15% 15.61% 16.66% 15.00% - - -
Total Cost 98,798 44,234 217,310 151,501 79,405 4,996 18,829 201.04%
-
Net Worth 0 76,631 53,055 42,581 30,173 -139,972 -138,408 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 76,631 53,055 42,581 30,173 -139,972 -138,408 -
NOSH 144,531 144,588 104,030 90,598 64,199 83,421 83,378 44.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.13% 5.26% 19.06% 23.00% 35.38% -61.47% -94.64% -
ROE 0.00% 3.21% 96.47% 106.26% 144.09% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 72.82 32.29 258.09 217.16 191.40 3.71 11.60 239.16%
EPS 3.91 1.70 49.20 49.94 67.72 -2.28 -10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.53 0.51 0.47 0.47 -1.6779 -1.66 -
Adjusted Per Share Value based on latest NOSH - 142,580
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.70 26.93 154.84 113.47 70.87 1.78 5.58 388.81%
EPS 3.72 1.42 29.52 26.09 25.07 -1.10 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4419 0.306 0.2456 0.174 -0.8072 -0.7982 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.75 0.62 0.62 1.00 1.57 1.20 1.20 -
P/RPS 1.03 1.92 0.24 0.46 0.82 32.35 10.34 -78.42%
P/EPS 16.80 36.47 1.26 2.00 2.32 -52.63 -10.93 -
EY 5.95 2.74 79.35 49.94 43.13 -1.90 -9.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 1.22 2.13 3.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 31/03/05 03/11/04 27/08/04 -
Price 0.65 0.60 0.64 0.67 1.00 1.20 1.20 -
P/RPS 0.89 1.86 0.25 0.31 0.52 32.35 10.34 -80.41%
P/EPS 14.56 35.29 1.30 1.34 1.48 -52.63 -10.93 -
EY 6.87 2.83 76.88 74.54 67.72 -1.90 -9.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 1.25 1.43 2.13 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