[LAGENDA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1483.86%
YoY- -552.08%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 99,164 88,280 84,796 72,068 109,828 105,156 0 -
PBT 5,916 -29,844 -6,384 -39,620 9,892 732 0 -
Tax 0 0 0 0 -1,128 -148 0 -
NP 5,916 -29,844 -6,384 -39,620 8,764 584 0 -
-
NP to SH 5,916 -29,844 -6,384 -39,620 8,764 584 0 -
-
Tax Rate 0.00% - - - 11.40% 20.22% - -
Total Cost 93,248 118,124 91,180 111,688 101,064 104,572 0 -
-
Net Worth 24,783 20,791 36,708 52,805 62,371 26,351 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 24,783 20,791 36,708 52,805 62,371 26,351 0 -
NOSH 79,945 79,967 79,800 80,008 79,963 35,609 13,399 34.63%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.97% -33.81% -7.53% -54.98% 7.98% 0.56% 0.00% -
ROE 23.87% -143.54% -17.39% -75.03% 14.05% 2.22% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 124.04 110.39 106.26 90.08 137.35 295.30 0.00 -
EPS 7.40 -37.32 -8.00 -49.52 10.96 1.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.46 0.66 0.78 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,008
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 11.84 10.54 10.13 8.61 13.12 12.56 0.00 -
EPS 0.71 -3.56 -0.76 -4.73 1.05 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0248 0.0438 0.0631 0.0745 0.0315 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.14 0.18 0.27 0.40 0.74 1.20 0.00 -
P/RPS 0.11 0.16 0.25 0.44 0.54 0.41 0.00 -
P/EPS 1.89 -0.48 -3.38 -0.81 6.75 73.17 0.00 -
EY 52.86 -207.33 -29.63 -123.80 14.81 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.69 0.59 0.61 0.95 1.62 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 30/05/08 31/05/07 29/05/06 07/06/05 31/05/04 - -
Price 0.20 0.19 0.22 0.39 0.63 1.04 0.00 -
P/RPS 0.16 0.17 0.21 0.43 0.46 0.35 0.00 -
P/EPS 2.70 -0.51 -2.75 -0.79 5.75 63.41 0.00 -
EY 37.00 -196.42 -36.36 -126.97 17.40 1.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.48 0.59 0.81 1.41 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