[QUALITY] QoQ Quarter Result on 30-Apr-2007 [#1]

Announcement Date
10-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -100.77%
YoY- 68.67%
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 27,777 25,992 27,935 27,941 42,906 36,980 31,286 -7.60%
PBT -712 2,214 -472 -64 11,939 2,275 -586 13.82%
Tax -319 -251 -50 -14 -1,806 -695 -143 70.47%
NP -1,031 1,963 -522 -78 10,133 1,580 -729 25.91%
-
NP to SH -768 1,905 -499 -78 10,133 1,508 -677 8.74%
-
Tax Rate - 11.34% - - 15.13% 30.55% - -
Total Cost 28,808 24,029 28,457 28,019 32,773 35,400 32,015 -6.77%
-
Net Worth 146,093 148,024 139,720 151,200 146,082 135,719 124,653 11.12%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 146,093 148,024 139,720 151,200 146,082 135,719 124,653 11.12%
NOSH 57,744 58,048 55,444 60,000 57,969 58,000 53,730 4.90%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -3.71% 7.55% -1.87% -0.28% 23.62% 4.27% -2.33% -
ROE -0.53% 1.29% -0.36% -0.05% 6.94% 1.11% -0.54% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 48.10 44.78 50.38 46.57 74.02 63.76 58.23 -11.93%
EPS -1.33 3.29 -0.90 -0.13 17.48 2.60 -1.26 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.55 2.52 2.52 2.52 2.34 2.32 5.93%
Adjusted Per Share Value based on latest NOSH - 60,000
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 47.92 44.84 48.20 48.21 74.02 63.80 53.98 -7.61%
EPS -1.33 3.29 -0.86 -0.13 17.48 2.60 -1.17 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5205 2.5538 2.4105 2.6086 2.5203 2.3415 2.1506 11.12%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.31 1.34 1.36 1.38 1.33 1.18 1.22 -
P/RPS 2.72 2.99 2.70 2.96 1.80 1.85 2.10 18.76%
P/EPS -98.50 40.83 -151.11 -1,061.54 7.61 45.38 -96.83 1.14%
EY -1.02 2.45 -0.66 -0.09 13.14 2.20 -1.03 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.55 0.53 0.50 0.53 -1.25%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 27/12/07 04/10/07 10/07/07 30/03/07 10/01/07 28/09/06 -
Price 1.30 1.40 1.37 1.40 1.40 1.29 1.20 -
P/RPS 2.70 3.13 2.72 3.01 1.89 2.02 2.06 19.70%
P/EPS -97.74 42.66 -152.22 -1,076.92 8.01 49.62 -95.24 1.73%
EY -1.02 2.34 -0.66 -0.09 12.49 2.02 -1.05 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.54 0.56 0.56 0.55 0.52 -1.28%

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