[LATEXX] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -90.79%
YoY- 3.13%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 63,436 70,385 61,813 20,633 29,546 52,655 42,333 6.97%
PBT 2,136 2,159 1,965 -6,197 -6,394 -10,455 -11,385 -
Tax -3 0 0 0 -3 10,455 11,385 -
NP 2,133 2,159 1,965 -6,197 -6,397 0 0 -
-
NP to SH 2,133 2,159 1,965 -6,197 -6,397 -8,640 -10,744 -
-
Tax Rate 0.14% 0.00% 0.00% - - - - -
Total Cost 61,303 68,226 59,848 26,830 35,943 52,655 42,333 6.36%
-
Net Worth 76,904 43,674 0 10,698 23,052 34,963 53,497 6.23%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 76,904 43,674 0 10,698 23,052 34,963 53,497 6.23%
NOSH 145,102 82,404 82,383 82,297 82,329 67,237 74,301 11.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.36% 3.07% 3.18% -30.03% -21.65% 0.00% 0.00% -
ROE 2.77% 4.94% 0.00% -57.92% -27.75% -24.71% -20.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.72 85.41 75.03 25.07 35.89 78.31 56.97 -4.31%
EPS 1.47 2.62 2.39 -7.53 -7.77 -12.85 -14.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.00 0.13 0.28 0.52 0.72 -4.97%
Adjusted Per Share Value based on latest NOSH - 82,374
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.55 29.46 25.87 8.64 12.37 22.04 17.72 6.96%
EPS 0.89 0.90 0.82 -2.59 -2.68 -3.62 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.1828 0.00 0.0448 0.0965 0.1463 0.2239 6.23%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.03 0.39 0.50 0.67 0.98 1.73 1.65 -
P/RPS 2.36 0.46 0.67 2.67 2.73 2.21 2.90 -3.37%
P/EPS 70.07 14.89 20.96 -8.90 -12.61 -13.46 -11.41 -
EY 1.43 6.72 4.77 -11.24 -7.93 -7.43 -8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.74 0.00 5.15 3.50 3.33 2.29 -2.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 16/08/06 30/08/05 26/08/04 29/08/03 06/09/02 29/08/01 -
Price 0.79 0.38 0.50 0.64 1.10 1.13 2.29 -
P/RPS 1.81 0.44 0.67 2.55 3.07 1.44 4.02 -12.44%
P/EPS 53.74 14.50 20.96 -8.50 -14.16 -8.79 -15.84 -
EY 1.86 6.89 4.77 -11.77 -7.06 -11.37 -6.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.72 0.00 4.92 3.93 2.17 3.18 -11.86%

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