[LATEXX] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 65.48%
YoY- -1.2%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 47,793 150,768 101,371 63,436 38,266 141,000 105,937 -41.14%
PBT 1,134 4,867 4,025 2,136 1,290 3,926 3,854 -55.72%
Tax -2 -10 -5 -3 -1 9 0 -
NP 1,132 4,857 4,020 2,133 1,289 3,935 3,854 -55.78%
-
NP to SH 1,132 4,854 4,020 2,133 1,289 3,935 3,854 -55.78%
-
Tax Rate 0.18% 0.21% 0.12% 0.14% 0.08% -0.23% 0.00% -
Total Cost 46,661 145,911 97,351 61,303 36,977 137,065 102,083 -40.63%
-
Net Worth 107,439 78,530 78,368 76,904 45,977 45,277 45,292 77.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 107,439 78,530 78,368 76,904 45,977 45,277 45,292 77.77%
NOSH 195,344 145,426 145,126 145,102 82,101 82,322 82,350 77.77%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.37% 3.22% 3.97% 3.36% 3.37% 2.79% 3.64% -
ROE 1.05% 6.18% 5.13% 2.77% 2.80% 8.69% 8.51% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.47 103.67 69.85 43.72 46.61 171.28 128.64 -66.89%
EPS 0.58 3.34 2.77 1.47 1.57 4.78 4.68 -75.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.53 0.56 0.55 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 145,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.00 63.10 42.43 26.55 16.01 59.01 44.34 -41.15%
EPS 0.47 2.03 1.68 0.89 0.54 1.65 1.61 -55.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4497 0.3287 0.328 0.3219 0.1924 0.1895 0.1896 77.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.43 0.69 0.69 1.03 0.52 0.61 0.42 -
P/RPS 1.76 0.67 0.99 2.36 1.12 0.36 0.33 204.94%
P/EPS 74.20 20.67 24.91 70.07 33.12 12.76 8.97 308.49%
EY 1.35 4.84 4.01 1.43 3.02 7.84 11.14 -75.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.28 1.28 1.94 0.93 1.11 0.76 1.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 14/11/07 28/08/07 30/05/07 28/02/07 10/11/06 -
Price 0.40 0.46 0.69 0.79 0.83 0.58 0.61 -
P/RPS 1.63 0.44 0.99 1.81 1.78 0.34 0.47 128.94%
P/EPS 69.03 13.78 24.91 53.74 52.87 12.13 13.03 203.59%
EY 1.45 7.26 4.01 1.86 1.89 8.24 7.67 -67.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.28 1.49 1.48 1.05 1.11 -24.35%

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