[EURO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 61.11%
YoY- 46.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 87,360 55,568 111,888 109,224 79,526 85,150 0 -
PBT -7,578 -6,028 8,178 8,608 6,394 8,724 0 -
Tax 1,454 1,648 -1,568 -1,358 -1,430 -2,294 0 -
NP -6,124 -4,380 6,610 7,250 4,964 6,430 0 -
-
NP to SH -6,124 -4,380 6,610 7,250 4,964 6,430 0 -
-
Tax Rate - - 19.17% 15.78% 22.36% 26.30% - -
Total Cost 93,484 59,948 105,278 101,974 74,562 78,720 0 -
-
Net Worth 64,804 70,566 73,714 64,832 58,400 52,392 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 64,804 70,566 73,714 64,832 58,400 52,392 0 -
NOSH 81,005 81,111 81,004 81,041 81,111 79,382 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -7.01% -7.88% 5.91% 6.64% 6.24% 7.55% 0.00% -
ROE -9.45% -6.21% 8.97% 11.18% 8.50% 12.27% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 107.84 68.51 138.12 134.78 98.05 107.27 0.00 -
EPS -7.56 -5.40 8.16 8.96 6.12 8.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.87 0.91 0.80 0.72 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,993
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.58 4.18 8.43 8.22 5.99 6.41 0.00 -
EPS -0.46 -0.33 0.50 0.55 0.37 0.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0531 0.0555 0.0488 0.044 0.0395 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.43 0.50 0.61 0.61 0.85 0.90 0.00 -
P/RPS 0.40 0.73 0.44 0.45 0.87 0.84 0.00 -
P/EPS -5.69 -9.26 7.48 6.82 13.89 11.11 0.00 -
EY -17.58 -10.80 13.38 14.67 7.20 9.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.76 1.18 1.36 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 26/08/08 30/08/07 28/08/06 29/08/05 - -
Price 0.43 0.49 0.61 0.60 0.86 0.82 0.00 -
P/RPS 0.40 0.72 0.44 0.45 0.88 0.76 0.00 -
P/EPS -5.69 -9.07 7.48 6.71 14.05 10.12 0.00 -
EY -17.58 -11.02 13.38 14.91 7.12 9.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.67 0.75 1.19 1.24 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