[ADVENTA] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 305.42%
YoY--%
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 33,017 102,546 70,290 39,252 9,688 0 0 -
PBT 4,529 13,485 8,555 4,665 1,050 0 0 -
Tax -395 -2,237 -2,184 -550 -35 0 0 -
NP 4,134 11,248 6,371 4,115 1,015 0 0 -
-
NP to SH 4,134 11,248 6,371 4,115 1,015 0 0 -
-
Tax Rate 8.72% 16.59% 25.53% 11.79% 3.33% - - -
Total Cost 28,883 91,298 63,919 35,137 8,673 0 0 -
-
Net Worth 103,576 87,624 73,628 61,287 11,971 0 0 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 1,179 1,033 875 - - - -
Div Payout % - 10.49% 16.22% 21.28% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 103,576 87,624 73,628 61,287 11,971 0 0 -
NOSH 450,333 393,286 344,378 291,843 86,752 0 0 -
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 12.52% 10.97% 9.06% 10.48% 10.48% 0.00% 0.00% -
ROE 3.99% 12.84% 8.65% 6.71% 8.48% 0.00% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 7.33 26.07 20.41 13.45 11.17 0.00 0.00 -
EPS 0.90 2.86 1.85 1.41 1.17 0.00 0.00 -
DPS 0.00 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.23 0.2228 0.2138 0.21 0.138 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 292,452
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 10.80 33.56 23.00 12.85 3.17 0.00 0.00 -
EPS 1.35 3.68 2.08 1.35 0.33 0.00 0.00 -
DPS 0.00 0.39 0.34 0.29 0.00 0.00 0.00 -
NAPS 0.339 0.2868 0.241 0.2006 0.0392 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 - - - -
Price 1.55 1.55 1.65 1.65 0.00 0.00 0.00 -
P/RPS 21.14 5.94 8.08 12.27 0.00 0.00 0.00 -
P/EPS 168.85 54.20 89.19 117.02 0.00 0.00 0.00 -
EY 0.59 1.85 1.12 0.85 0.00 0.00 0.00 -
DY 0.00 0.19 0.18 0.18 0.00 0.00 0.00 -
P/NAPS 6.74 6.96 7.72 7.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 25/03/05 23/12/04 27/09/04 24/06/04 - - -
Price 1.48 1.58 1.65 1.62 0.00 0.00 0.00 -
P/RPS 20.19 6.06 8.08 12.04 0.00 0.00 0.00 -
P/EPS 161.22 55.24 89.19 114.89 0.00 0.00 0.00 -
EY 0.62 1.81 1.12 0.87 0.00 0.00 0.00 -
DY 0.00 0.19 0.18 0.19 0.00 0.00 0.00 -
P/NAPS 6.43 7.09 7.72 7.71 0.00 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