[LAGENDA] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 18,017 27,457 26,289 0 -
PBT -9,905 2,473 183 0 -
Tax 0 -282 -37 0 -
NP -9,905 2,191 146 0 -
-
NP to SH -9,905 2,191 146 0 -
-
Tax Rate - 11.40% 20.22% - -
Total Cost 27,922 25,266 26,143 0 -
-
Net Worth 52,805 62,371 26,351 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 52,805 62,371 26,351 0 -
NOSH 80,008 79,963 35,609 13,399 81.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -54.98% 7.98% 0.56% 0.00% -
ROE -18.76% 3.51% 0.55% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 22.52 34.34 73.83 0.00 -
EPS -12.38 2.74 0.41 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.78 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.15 3.28 3.14 0.00 -
EPS -1.18 0.26 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0745 0.0315 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 - -
Price 0.40 0.74 1.20 0.00 -
P/RPS 1.78 2.16 1.63 0.00 -
P/EPS -3.23 27.01 292.68 0.00 -
EY -30.95 3.70 0.34 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.95 1.62 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/06 07/06/05 31/05/04 - -
Price 0.39 0.63 1.04 0.00 -
P/RPS 1.73 1.83 1.41 0.00 -
P/EPS -3.15 22.99 253.66 0.00 -
EY -31.74 4.35 0.39 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.81 1.41 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