[CME] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.5%
YoY- 27.86%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 41,925 10,365 11,537 9,835 9,159 8,179 7,676 210.46%
PBT 932 -2,339 -1,563 -2,072 -2,216 -1,532 -2,397 -
Tax -232 -232 0 0 0 0 0 -
NP 700 -2,571 -1,563 -2,072 -2,216 -1,532 -2,397 -
-
NP to SH 700 -2,571 -1,563 -2,072 -2,216 -1,532 -2,397 -
-
Tax Rate 24.89% - - - - - - -
Total Cost 41,225 12,936 13,100 11,907 11,375 9,711 10,073 156.07%
-
Net Worth 29,674 26,918 28,399 28,468 28,800 29,770 29,636 0.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,674 26,918 28,399 28,468 28,800 29,770 29,636 0.08%
NOSH 40,101 40,177 40,000 40,096 39,999 40,229 40,049 0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.67% -24.80% -13.55% -21.07% -24.19% -18.73% -31.23% -
ROE 2.36% -9.55% -5.50% -7.28% -7.69% -5.15% -8.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.55 25.80 28.84 24.53 22.90 20.33 19.17 210.15%
EPS 1.75 -6.40 -3.91 -5.17 -5.54 -3.81 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.71 0.71 0.72 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 40,096
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.00 0.99 1.10 0.94 0.87 0.78 0.73 211.12%
EPS 0.07 -0.25 -0.15 -0.20 -0.21 -0.15 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0257 0.0271 0.0272 0.0275 0.0284 0.0283 0.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.08 0.05 0.06 0.06 0.05 0.05 0.06 -
P/RPS 0.08 0.19 0.21 0.24 0.22 0.25 0.31 -59.49%
P/EPS 4.58 -0.78 -1.54 -1.16 -0.90 -1.31 -1.00 -
EY 21.82 -127.98 -65.13 -86.13 -110.80 -76.16 -99.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.07 0.08 0.08 0.07 0.07 0.08 23.67%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 06/03/06 29/11/05 -
Price 0.06 0.06 0.07 0.06 0.08 0.05 0.05 -
P/RPS 0.06 0.23 0.24 0.24 0.35 0.25 0.26 -62.41%
P/EPS 3.44 -0.94 -1.79 -1.16 -1.44 -1.31 -0.84 -
EY 29.09 -106.65 -55.82 -86.13 -69.25 -76.16 -119.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.10 0.08 0.11 0.07 0.07 9.31%

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