[LATEXX] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.94%
YoY- 57.33%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 141,010 136,339 136,207 134,158 128,495 119,377 102,507 23.61%
PBT 3,926 4,868 4,465 4,820 4,229 -595 7,395 -34.35%
Tax 9 10 10 10 10 56 56 -70.34%
NP 3,935 4,878 4,475 4,830 4,239 -539 7,451 -34.58%
-
NP to SH 3,935 4,878 4,475 4,830 4,239 -539 7,451 -34.58%
-
Tax Rate -0.23% -0.21% -0.22% -0.21% -0.24% - -0.76% -
Total Cost 137,075 131,461 131,732 129,328 124,256 119,916 95,056 27.55%
-
Net Worth 44,549 45,254 43,573 42,123 41,180 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 44,549 45,254 43,573 42,123 41,180 0 0 -
NOSH 80,999 82,281 82,213 82,595 82,361 82,407 82,532 -1.23%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.79% 3.58% 3.29% 3.60% 3.30% -0.45% 7.27% -
ROE 8.83% 10.78% 10.27% 11.47% 10.29% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 174.09 165.70 165.67 162.43 156.01 144.86 124.20 25.17%
EPS 4.86 5.93 5.44 5.85 5.15 -0.65 9.03 -33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.53 0.51 0.50 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 82,595
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.02 57.06 57.00 56.15 53.78 49.96 42.90 23.62%
EPS 1.65 2.04 1.87 2.02 1.77 -0.23 3.12 -34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1894 0.1824 0.1763 0.1723 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.61 0.42 0.39 0.48 0.32 0.39 0.50 -
P/RPS 0.35 0.25 0.24 0.30 0.21 0.27 0.40 -8.49%
P/EPS 12.56 7.08 7.16 8.21 6.22 -59.63 5.54 72.32%
EY 7.96 14.12 13.96 12.18 16.08 -1.68 18.06 -41.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.76 0.74 0.94 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 10/11/06 16/08/06 30/05/06 24/02/06 30/11/05 30/08/05 -
Price 0.58 0.61 0.38 0.41 0.51 0.28 0.50 -
P/RPS 0.33 0.37 0.23 0.25 0.33 0.19 0.40 -12.00%
P/EPS 11.94 10.29 6.98 7.01 9.91 -42.81 5.54 66.61%
EY 8.38 9.72 14.32 14.26 10.09 -2.34 18.06 -39.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 0.72 0.80 1.02 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