[DPS] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,422 45,402 22,458 0 -
PBT 9,893 7,071 4,044 0 -
Tax -681 -963 -1,118 0 -
NP 9,212 6,108 2,926 0 -
-
NP to SH 9,212 6,108 2,926 0 -
-
Tax Rate 6.88% 13.62% 27.65% - -
Total Cost 59,210 39,294 19,532 0 -
-
Net Worth 68,349 66,626 146,299 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 68,349 66,626 146,299 0 -
NOSH 119,911 114,873 261,249 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.46% 13.45% 13.03% 0.00% -
ROE 13.48% 9.17% 2.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.06 39.52 8.60 0.00 -
EPS 7.68 5.32 1.12 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.85 17.15 8.49 0.00 -
EPS 3.48 2.31 1.11 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2582 0.2517 0.5528 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/12/04 30/09/04 - - -
Price 0.69 0.68 0.00 0.00 -
P/RPS 1.21 1.72 0.00 0.00 -
P/EPS 8.98 12.79 0.00 0.00 -
EY 11.13 7.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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