[LATEXX] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -38.44%
YoY- 28.67%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 105,937 97,233 39,183 47,483 68,129 73,526 83,102 4.12%
PBT 3,854 3,257 3,085 -8,838 -12,436 -13,008 -4,852 -
Tax 0 0 0 -18 20 13,008 4,852 -
NP 3,854 3,257 3,085 -8,856 -12,416 0 0 -
-
NP to SH 3,854 3,257 3,085 -8,856 -12,416 -12,172 -4,520 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 102,083 93,976 36,098 56,339 80,545 73,526 83,102 3.48%
-
Net Worth 45,292 0 20,566 20,573 36,886 52,017 97,068 -11.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 45,292 0 20,566 20,573 36,886 52,017 97,068 -11.92%
NOSH 82,350 82,393 82,266 82,295 78,482 74,310 74,098 1.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.64% 3.35% 7.87% -18.65% -18.22% 0.00% 0.00% -
ROE 8.51% 0.00% 15.00% -43.04% -33.66% -23.40% -4.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 128.64 118.01 47.63 57.70 86.81 98.94 112.15 2.31%
EPS 4.68 3.96 3.75 -10.76 -15.82 -16.38 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 0.25 0.25 0.47 0.70 1.31 -13.46%
Adjusted Per Share Value based on latest NOSH - 82,207
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.34 40.69 16.40 19.87 28.51 30.77 34.78 4.12%
EPS 1.61 1.36 1.29 -3.71 -5.20 -5.09 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.00 0.0861 0.0861 0.1544 0.2177 0.4062 -11.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.42 0.39 0.63 1.01 1.05 1.60 3.32 -
P/RPS 0.33 0.33 1.32 1.75 1.21 1.62 2.96 -30.61%
P/EPS 8.97 9.87 16.80 -9.39 -6.64 -9.77 -54.43 -
EY 11.14 10.14 5.95 -10.65 -15.07 -10.24 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 2.52 4.04 2.23 2.29 2.53 -18.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/06 30/11/05 29/11/04 20/11/03 29/11/02 15/11/01 28/11/00 -
Price 0.61 0.28 0.68 0.95 1.07 2.12 3.40 -
P/RPS 0.47 0.24 1.43 1.65 1.23 2.14 3.03 -26.68%
P/EPS 13.03 7.08 18.13 -8.83 -6.76 -12.94 -55.74 -
EY 7.67 14.12 5.51 -11.33 -14.79 -7.73 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 2.72 3.80 2.28 3.03 2.60 -13.21%

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