[QUALITY] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Announcement Date
04-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -646.15%
YoY- 35.62%
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 24,467 109,821 81,868 55,876 27,941 146,444 103,546 -61.81%
PBT -426 603 1,678 -535 -64 13,142 1,630 -
Tax -224 -359 -298 -64 -14 -2,238 -954 -61.97%
NP -650 244 1,380 -599 -78 10,904 676 -
-
NP to SH -662 491 1,305 -582 -78 10,904 530 -
-
Tax Rate - 59.54% 17.76% - - 17.03% 58.53% -
Total Cost 25,117 109,577 80,488 56,475 28,019 135,540 102,870 -60.96%
-
Net Worth 145,175 144,932 147,786 141,265 151,200 14,599 136,285 4.30%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 145,175 144,932 147,786 141,265 151,200 14,599 136,285 4.30%
NOSH 58,070 57,741 57,955 56,057 60,000 5,793 58,241 -0.19%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -2.66% 0.22% 1.69% -1.07% -0.28% 7.45% 0.65% -
ROE -0.46% 0.34% 0.88% -0.41% -0.05% 74.69% 0.39% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 42.13 190.19 141.26 99.68 46.57 2,527.74 177.79 -61.74%
EPS -1.14 0.85 2.25 -1.03 -0.13 18.81 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.51 2.55 2.52 2.52 2.52 2.34 4.51%
Adjusted Per Share Value based on latest NOSH - 55,444
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 42.21 189.47 141.24 96.40 48.21 252.66 178.64 -61.81%
EPS -1.14 0.85 2.25 -1.00 -0.13 18.81 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5047 2.5005 2.5497 2.4372 2.6086 0.2519 2.3513 4.30%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.39 1.31 1.34 1.36 1.38 1.33 1.18 -
P/RPS 3.30 0.69 0.95 1.36 2.96 0.05 0.66 192.68%
P/EPS -121.93 154.06 59.51 -130.99 -1,061.54 0.71 129.67 -
EY -0.82 0.65 1.68 -0.76 -0.09 141.51 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.53 0.54 0.55 0.53 0.50 7.85%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 31/03/08 27/12/07 04/10/07 10/07/07 30/03/07 10/01/07 -
Price 1.19 1.30 1.40 1.37 1.40 1.40 1.29 -
P/RPS 2.82 0.68 0.99 1.37 3.01 0.06 0.73 146.40%
P/EPS -104.39 152.88 62.17 -131.96 -1,076.92 0.74 141.76 -
EY -0.96 0.65 1.61 -0.76 -0.09 134.44 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.55 0.54 0.56 0.56 0.55 -8.68%

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