[DNONCE] QoQ TTM Result on 29-Feb-2004 [#2]

Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 14.22%
YoY- -12.67%
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 143,071 143,395 145,515 147,888 143,389 132,761 115,715 15.15%
PBT 1,536 1,461 -2,242 -4,135 -5,242 -6,753 -3,668 -
Tax -452 -773 -1,007 -890 -616 -399 -585 -15.75%
NP 1,084 688 -3,249 -5,025 -5,858 -7,152 -4,253 -
-
NP to SH 1,084 688 -3,249 -5,025 -5,858 -7,152 -4,253 -
-
Tax Rate 29.43% 52.91% - - - - - -
Total Cost 141,987 142,707 148,764 152,913 149,247 139,913 119,968 11.85%
-
Net Worth 46,116 44,999 45,469 44,748 41,084 40,780 45,135 1.43%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 46,116 44,999 45,469 44,748 41,084 40,780 45,135 1.43%
NOSH 45,212 44,999 44,578 43,870 39,887 39,980 39,943 8.58%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 0.76% 0.48% -2.23% -3.40% -4.09% -5.39% -3.68% -
ROE 2.35% 1.53% -7.15% -11.23% -14.26% -17.54% -9.42% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 316.44 318.66 326.43 337.10 359.48 332.06 289.70 6.04%
EPS 2.40 1.53 -7.29 -11.45 -14.69 -17.89 -10.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.02 1.02 1.03 1.02 1.13 -6.58%
Adjusted Per Share Value based on latest NOSH - 43,870
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 16.47 16.50 16.75 17.02 16.50 15.28 13.32 15.15%
EPS 0.12 0.08 -0.37 -0.58 -0.67 -0.82 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0518 0.0523 0.0515 0.0473 0.0469 0.0519 1.53%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.00 0.83 1.24 1.31 0.68 0.70 0.80 -
P/RPS 0.32 0.26 0.38 0.39 0.19 0.21 0.28 9.28%
P/EPS 41.71 54.29 -17.01 -11.44 -4.63 -3.91 -7.51 -
EY 2.40 1.84 -5.88 -8.74 -21.60 -25.56 -13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.83 1.22 1.28 0.66 0.69 0.71 23.89%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 28/07/04 21/04/04 16/01/04 31/10/03 25/07/03 -
Price 0.94 0.80 1.13 1.43 1.50 0.71 0.72 -
P/RPS 0.30 0.25 0.35 0.42 0.42 0.21 0.25 12.88%
P/EPS 39.21 52.33 -15.50 -12.48 -10.21 -3.97 -6.76 -
EY 2.55 1.91 -6.45 -8.01 -9.79 -25.20 -14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 1.11 1.40 1.46 0.70 0.64 27.28%

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