[RA] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -316.95%
YoY- -2460.0%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 911 631 593 202 687 441 737 15.16%
PBT 4 -112 79 -469 182 -163 238 -93.42%
Tax -5 0 -1 85 -5 27 -57 -80.22%
NP -1 -112 78 -384 177 -136 181 -
-
NP to SH -1 -112 78 -384 177 -136 181 -
-
Tax Rate 125.00% - 1.27% - 2.75% - 23.95% -
Total Cost 912 743 515 586 510 577 556 39.04%
-
Net Worth 8,373 8,373 8,372 5,179 2,777 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 8,373 8,373 8,372 5,179 2,777 0 0 -
NOSH 65,882 65,882 65,000 40,851 45,384 34,871 34,807 52.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.11% -17.75% 13.15% -190.10% 25.76% -30.84% 24.56% -
ROE -0.01% -1.34% 0.93% -7.41% 6.37% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.38 0.96 0.91 0.49 1.51 1.26 2.12 -24.87%
EPS 0.00 -0.17 0.12 -0.94 0.39 -0.39 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1271 0.1288 0.1268 0.0612 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,851
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.09 0.07 0.06 0.02 0.07 0.05 0.08 8.16%
EPS 0.00 -0.01 0.01 -0.04 0.02 -0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.0087 0.0087 0.0054 0.0029 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.15 0.17 0.18 0.58 0.00 0.00 0.00 -
P/RPS 10.85 17.75 19.73 117.30 0.00 0.00 0.00 -
P/EPS -9,882.35 -100.00 150.00 -61.70 0.00 0.00 0.00 -
EY -0.01 -1.00 0.67 -1.62 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.34 1.40 4.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 23/05/06 28/02/06 28/11/05 - - -
Price 0.19 0.15 0.15 0.21 0.44 0.00 0.00 -
P/RPS 13.74 15.66 16.44 42.47 29.07 0.00 0.00 -
P/EPS -12,517.65 -88.24 125.00 -22.34 112.82 0.00 0.00 -
EY -0.01 -1.13 0.80 -4.48 0.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 1.16 1.66 7.19 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