[LATEXX] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 38.63%
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 141,000 127,635 60,467 59,619 86,688 102,462 105,471 4.95%
PBT 3,926 4,271 -676 -13,853 -22,641 -22,098 -42,592 -
Tax 9 10 8 -18 38 22,098 42,592 -75.57%
NP 3,935 4,281 -668 -13,871 -22,603 0 0 -
-
NP to SH 3,935 4,281 -668 -13,871 -22,603 -21,199 -41,526 -
-
Tax Rate -0.23% -0.23% - - - - - -
Total Cost 137,065 123,354 61,135 73,490 109,291 102,462 105,471 4.46%
-
Net Worth 45,277 41,192 16,509 17,292 30,141 46,117 71,201 -7.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 45,277 41,192 16,509 17,292 30,141 46,117 71,201 -7.26%
NOSH 82,322 82,384 82,547 82,342 79,318 74,382 82,792 -0.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.79% 3.35% -1.10% -23.27% -26.07% 0.00% 0.00% -
ROE 8.69% 10.39% -4.05% -80.22% -74.99% -45.97% -58.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 171.28 154.93 73.25 72.40 109.29 137.75 127.39 5.05%
EPS 4.78 5.20 -0.81 -16.85 -28.50 -28.50 -55.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.50 0.20 0.21 0.38 0.62 0.86 -7.17%
Adjusted Per Share Value based on latest NOSH - 82,282
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.01 53.42 25.31 24.95 36.28 42.88 44.14 4.95%
EPS 1.65 1.79 -0.28 -5.81 -9.46 -8.87 -17.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.1724 0.0691 0.0724 0.1261 0.193 0.298 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.32 0.60 0.95 1.00 1.95 2.29 -
P/RPS 0.36 0.21 0.82 1.31 0.91 1.42 1.80 -23.51%
P/EPS 12.76 6.16 -74.14 -5.64 -3.51 -6.84 -4.57 -
EY 7.84 16.24 -1.35 -17.73 -28.50 -14.62 -21.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.64 3.00 4.52 2.63 3.15 2.66 -13.54%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 27/02/03 08/04/02 29/03/01 -
Price 0.58 0.51 0.63 0.98 0.89 1.81 1.63 -
P/RPS 0.34 0.33 0.86 1.35 0.81 1.31 1.28 -19.81%
P/EPS 12.13 9.81 -77.85 -5.82 -3.12 -6.35 -3.25 -
EY 8.24 10.19 -1.28 -17.19 -32.02 -15.75 -30.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 3.15 4.67 2.34 2.92 1.90 -9.40%

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