[JAVA] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
03-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 79.22%
YoY- 10.79%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 72,257 80,714 46,692 3,094 3,368 2,533 5,671 52.79%
PBT 6,205 17,144 2,676 -1,902 -2,132 -3,350 -4,275 -
Tax 0 -117 -218 0 0 0 0 -
NP 6,205 17,027 2,458 -1,902 -2,132 -3,350 -4,275 -
-
NP to SH 6,205 17,027 2,458 -1,902 -2,132 -3,350 -4,275 -
-
Tax Rate 0.00% 0.68% 8.15% - - - - -
Total Cost 66,052 63,687 44,234 4,996 5,500 5,883 9,946 37.08%
-
Net Worth 245,455 133,901 76,631 -139,972 -130,751 -119,166 -7,316,235 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 245,455 133,901 76,631 -139,972 -130,751 -119,166 -7,316,235 -
NOSH 152,456 165,310 144,588 83,421 83,281 83,333 8,549,999 -48.87%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.59% 21.10% 5.26% -61.47% -63.30% -132.25% -75.38% -
ROE 2.53% 12.72% 3.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.40 48.83 32.29 3.71 4.04 3.04 0.07 196.18%
EPS 4.07 10.30 1.70 -2.28 -2.56 -4.02 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 0.81 0.53 -1.6779 -1.57 -1.43 -0.8557 -
Adjusted Per Share Value based on latest NOSH - 83,421
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.67 46.55 26.93 1.78 1.94 1.46 3.27 52.80%
EPS 3.58 9.82 1.42 -1.10 -1.23 -1.93 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4156 0.7722 0.4419 -0.8072 -0.7541 -0.6873 -42.1938 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.52 0.70 0.62 1.20 1.20 1.20 15.00 -
P/RPS 5.32 1.43 1.92 32.35 29.67 39.48 22,615.06 -75.13%
P/EPS 61.92 6.80 36.47 -52.63 -46.88 -29.85 -30,000.00 -
EY 1.62 14.71 2.74 -1.90 -2.13 -3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.86 1.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 03/11/04 18/11/03 28/11/02 20/11/01 -
Price 2.02 1.63 0.60 1.20 1.20 1.20 21.00 -
P/RPS 4.26 3.34 1.86 32.35 29.67 39.48 31,661.08 -77.34%
P/EPS 49.63 15.83 35.29 -52.63 -46.88 -29.85 -42,000.00 -
EY 2.01 6.32 2.83 -1.90 -2.13 -3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.01 1.13 0.00 0.00 0.00 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