[CVIEW] YoY Cumulative Quarter Result on 29-Feb-2008 [#1]

Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- -130.87%
YoY- -375.91%
Quarter Report
View:
Show?
Cumulative Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 14,197 7,983 4,896 5,986 15,439 2,261 10,065 5.89%
PBT 800 -1,784 -2,168 -2,034 1,682 -4,741 421 11.28%
Tax -39 52 3 373 -1,080 578 -246 -26.42%
NP 761 -1,732 -2,165 -1,661 602 -4,163 175 27.74%
-
NP to SH 761 -1,732 -2,165 -1,661 602 -4,163 175 27.74%
-
Tax Rate 4.88% - - - 64.21% - 58.43% -
Total Cost 13,436 9,715 7,061 7,647 14,837 6,424 9,890 5.23%
-
Net Worth 100,192 133,153 135,686 147,088 144,479 155,111 153,611 -6.87%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 100,192 133,153 135,686 147,088 144,479 155,111 153,611 -6.87%
NOSH 100,192 100,115 99,769 100,060 100,333 100,072 97,222 0.50%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 5.36% -21.70% -44.22% -27.75% 3.90% -184.12% 1.74% -
ROE 0.76% -1.30% -1.60% -1.13% 0.42% -2.68% 0.11% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 14.17 7.97 4.91 5.98 15.39 2.26 10.35 5.37%
EPS 0.76 -1.73 -2.17 -1.66 0.60 -4.16 0.18 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.36 1.47 1.44 1.55 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 100,060
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 14.20 7.98 4.90 5.99 15.44 2.26 10.07 5.89%
EPS 0.76 -1.73 -2.17 -1.66 0.60 -4.16 0.18 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0019 1.3315 1.3569 1.4709 1.4448 1.5511 1.5361 -6.87%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.50 0.60 0.58 0.68 0.70 1.23 1.56 -
P/RPS 3.53 7.52 11.82 11.37 4.55 54.44 15.07 -21.47%
P/EPS 65.83 -34.68 -26.73 -40.96 116.67 -29.57 866.67 -34.91%
EY 1.52 -2.88 -3.74 -2.44 0.86 -3.38 0.12 52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.43 0.46 0.49 0.79 0.99 -10.75%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/04/11 28/04/10 27/04/09 23/04/08 25/04/07 26/04/06 26/04/05 -
Price 0.51 0.31 0.67 0.85 0.63 1.23 1.45 -
P/RPS 3.60 3.89 13.65 14.21 4.09 54.44 14.01 -20.25%
P/EPS 67.15 -17.92 -30.88 -51.20 105.00 -29.57 805.56 -33.89%
EY 1.49 -5.58 -3.24 -1.95 0.95 -3.38 0.12 52.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.23 0.49 0.58 0.44 0.79 0.92 -9.36%

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