[MAXBIZ] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -53.58%
YoY- 121.57%
Quarter Report
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 50,006 53,426 53,179 61,954 67,753 55,423 39,540 16.99%
PBT -4,363 -3,879 -3,405 5,779 10,240 4,578 -3,617 13.35%
Tax -734 -1,193 -954 -2,314 -2,776 -2,317 -1,956 -48.06%
NP -5,097 -5,072 -4,359 3,465 7,464 2,261 -5,573 -5.79%
-
NP to SH -5,097 -5,072 -4,359 3,465 7,464 2,261 -5,573 -5.79%
-
Tax Rate - - - 40.04% 27.11% 50.61% - -
Total Cost 55,103 58,498 57,538 58,489 60,289 53,162 45,113 14.30%
-
Net Worth 149,139 148,673 152,299 86,924 86,292 86,372 84,923 45.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 149,139 148,673 152,299 86,924 86,292 86,372 84,923 45.71%
NOSH 140,697 138,947 142,336 142,499 141,463 141,594 142,202 -0.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -10.19% -9.49% -8.20% 5.59% 11.02% 4.08% -14.09% -
ROE -3.42% -3.41% -2.86% 3.99% 8.65% 2.62% -6.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.54 38.45 37.36 43.48 47.89 39.14 27.81 17.81%
EPS -3.62 -3.65 -3.06 2.43 5.28 1.60 -3.92 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.07 0.61 0.61 0.61 0.5972 46.75%
Adjusted Per Share Value based on latest NOSH - 142,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.16 37.56 37.39 43.56 47.63 38.97 27.80 17.00%
EPS -3.58 -3.57 -3.06 2.44 5.25 1.59 -3.92 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0485 1.0453 1.0708 0.6111 0.6067 0.6072 0.5971 45.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.21 0.18 0.25 0.22 0.39 0.41 0.61 -
P/RPS 0.59 0.47 0.67 0.51 0.81 1.05 2.19 -58.38%
P/EPS -5.80 -4.93 -8.16 9.05 7.39 25.68 -15.56 -48.29%
EY -17.25 -20.28 -12.25 11.05 13.53 3.89 -6.42 93.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.23 0.36 0.64 0.67 1.02 -66.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.23 0.23 0.22 0.20 0.28 0.38 0.68 -
P/RPS 0.65 0.60 0.59 0.46 0.58 0.97 2.45 -58.81%
P/EPS -6.35 -6.30 -7.18 8.23 5.31 23.80 -17.35 -48.92%
EY -15.75 -15.87 -13.92 12.16 18.84 4.20 -5.76 95.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.33 0.46 0.62 1.14 -66.70%

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