[RA] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -73.86%
YoY- -302.42%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,152 2,393 2,436 2,337 2,113 1,923 2,067 2.73%
PBT -1,519 -1,254 -826 -498 -320 -371 -212 273.00%
Tax -5 -5 -6 79 79 106 50 -
NP -1,524 -1,259 -832 -419 -241 -265 -162 347.46%
-
NP to SH -1,524 -1,259 -832 -419 -241 -265 -162 347.46%
-
Tax Rate - - - - - - - -
Total Cost 3,676 3,652 3,268 2,756 2,354 2,188 2,229 39.71%
-
Net Worth 6,974 7,309 7,509 8,373 8,373 8,372 5,179 22.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 6,974 7,309 7,509 8,373 8,373 8,372 5,179 22.00%
NOSH 65,000 64,629 64,796 65,882 65,882 65,000 40,851 36.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -70.82% -52.61% -34.15% -17.93% -11.41% -13.78% -7.84% -
ROE -21.85% -17.22% -11.08% -5.00% -2.88% -3.17% -3.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.31 3.70 3.76 3.55 3.21 2.96 5.06 -24.70%
EPS -2.34 -1.95 -1.28 -0.64 -0.37 -0.41 -0.40 225.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1131 0.1159 0.1271 0.1271 0.1288 0.1268 -10.56%
Adjusted Per Share Value based on latest NOSH - 65,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.22 0.25 0.25 0.24 0.22 0.20 0.21 3.15%
EPS -0.16 -0.13 -0.09 -0.04 -0.02 -0.03 -0.02 301.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0076 0.0078 0.0087 0.0087 0.0087 0.0054 21.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.15 0.16 0.15 0.17 0.18 0.58 -
P/RPS 3.62 4.05 4.26 4.23 5.30 6.08 11.46 -53.71%
P/EPS -5.12 -7.70 -12.46 -23.59 -46.47 -44.15 -146.26 -89.36%
EY -19.54 -12.99 -8.03 -4.24 -2.15 -2.26 -0.68 843.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 1.38 1.18 1.34 1.40 4.57 -60.93%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 16/02/07 17/11/06 25/08/06 - - -
Price 0.10 0.14 0.16 0.19 0.15 0.00 0.00 -
P/RPS 3.02 3.78 4.26 5.36 4.68 0.00 0.00 -
P/EPS -4.27 -7.19 -12.46 -29.88 -41.01 0.00 0.00 -
EY -23.45 -13.91 -8.03 -3.35 -2.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.24 1.38 1.49 1.18 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