[D&O] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 156.24%
YoY--%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,008 114,593 87,141 57,681 25,846 101,632 74,991 -53.23%
PBT 4,981 26,547 18,590 10,742 4,026 16,172 12,649 -46.30%
Tax -455 -3,274 -1,955 -1,105 -265 -11,320 -11,514 -88.42%
NP 4,526 23,273 16,635 9,637 3,761 4,852 1,135 151.67%
-
NP to SH 4,526 23,273 16,635 9,637 3,761 15,688 11,989 -47.79%
-
Tax Rate 9.13% 12.33% 10.52% 10.29% 6.58% 70.00% 91.03% -
Total Cost 19,482 91,320 70,506 48,044 22,085 96,780 73,856 -58.90%
-
Net Worth 141,090 132,814 0 122,287 116,084 119,813 64,406 68.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,186 - - - - - -
Div Payout % - 9.40% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,090 132,814 0 122,287 116,084 119,813 64,406 68.75%
NOSH 724,285 728,950 731,434 730,075 723,269 769,019 557,627 19.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.85% 20.31% 19.09% 16.71% 14.55% 4.77% 1.51% -
ROE 3.21% 17.52% 0.00% 7.88% 3.24% 13.09% 18.61% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.31 15.72 11.91 7.90 3.57 13.22 13.45 -60.76%
EPS 0.62 3.19 2.28 1.32 0.52 2.04 2.15 -56.38%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1822 0.00 0.1675 0.1605 0.1558 0.1155 41.73%
Adjusted Per Share Value based on latest NOSH - 734,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.94 9.25 7.03 4.65 2.09 8.20 6.05 -53.18%
EPS 0.37 1.88 1.34 0.78 0.30 1.27 0.97 -47.43%
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1072 0.00 0.0987 0.0937 0.0967 0.052 68.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.53 0.51 0.50 0.44 0.49 0.49 0.00 -
P/RPS 15.99 3.24 4.20 5.57 13.71 3.71 0.00 -
P/EPS 84.81 15.97 21.98 33.33 94.23 24.02 0.00 -
EY 1.18 6.26 4.55 3.00 1.06 4.16 0.00 -
DY 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.80 0.00 2.63 3.05 3.15 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 23/12/04 -
Price 0.52 0.56 0.53 0.47 0.41 0.52 0.00 -
P/RPS 15.69 3.56 4.45 5.95 11.47 3.93 0.00 -
P/EPS 83.21 17.54 23.30 35.61 78.85 25.49 0.00 -
EY 1.20 5.70 4.29 2.81 1.27 3.92 0.00 -
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.07 0.00 2.81 2.55 3.34 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