[LATEXX] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 10.5%
YoY- 5.58%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 204,526 135,161 141,249 129,644 52,244 63,310 90,838 14.47%
PBT 11,308 5,366 5,138 4,342 4,113 -11,784 -16,581 -
Tax -6 -6 0 0 0 -24 26 -
NP 11,301 5,360 5,138 4,342 4,113 -11,808 -16,554 -
-
NP to SH 11,301 5,360 5,138 4,342 4,113 -11,808 -16,554 -
-
Tax Rate 0.05% 0.11% 0.00% 0.00% 0.00% - - -
Total Cost 193,225 129,801 136,110 125,301 48,130 75,118 107,393 10.27%
-
Net Worth 114,961 78,368 45,292 0 20,566 20,573 36,886 20.83%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 114,961 78,368 45,292 0 20,566 20,573 36,886 20.83%
NOSH 194,850 145,126 82,350 82,393 82,266 82,295 78,482 16.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.53% 3.97% 3.64% 3.35% 7.87% -18.65% -18.22% -
ROE 9.83% 6.84% 11.35% 0.00% 20.00% -57.39% -44.88% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.97 93.13 171.52 157.35 63.51 76.93 115.74 -1.61%
EPS 5.80 3.69 6.24 5.28 5.00 -14.35 -21.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.54 0.55 0.00 0.25 0.25 0.47 3.85%
Adjusted Per Share Value based on latest NOSH - 82,407
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 85.60 56.57 59.12 54.26 21.86 26.50 38.02 14.46%
EPS 4.73 2.24 2.15 1.82 1.72 -4.94 -6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4811 0.328 0.1896 0.00 0.0861 0.0861 0.1544 20.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.34 0.69 0.42 0.39 0.63 1.01 1.05 -
P/RPS 0.32 0.74 0.24 0.25 0.99 1.31 0.91 -15.97%
P/EPS 5.86 18.68 6.73 7.40 12.60 -7.04 -4.98 -
EY 17.06 5.35 14.86 13.51 7.94 -14.21 -20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.28 0.76 0.00 2.52 4.04 2.23 -20.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 20/11/03 29/11/02 -
Price 0.47 0.69 0.61 0.28 0.68 0.95 1.07 -
P/RPS 0.45 0.74 0.36 0.18 1.07 1.23 0.92 -11.22%
P/EPS 8.10 18.68 9.78 5.31 13.60 -6.62 -5.07 -
EY 12.34 5.35 10.23 18.82 7.35 -15.10 -19.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.28 1.11 0.00 2.72 3.80 2.28 -16.00%

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