[QUALITY] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -263.05%
YoY- -10.24%
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 46,804 56,621 55,876 66,566 58,991 79,480 81,598 -8.84%
PBT -673 1,549 -535 -645 -373 3,189 9,975 -
Tax -310 -680 -64 -333 -447 -2,077 -4,197 -35.19%
NP -983 869 -599 -978 -820 1,112 5,778 -
-
NP to SH -1,030 836 -582 -904 -820 1,112 5,778 -
-
Tax Rate - 43.90% - - - 65.13% 42.08% -
Total Cost 47,787 55,752 56,475 67,544 59,811 78,368 75,820 -7.39%
-
Net Worth 140,612 152,678 141,265 124,099 132,014 128,484 127,116 1.69%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 140,612 152,678 141,265 124,099 132,014 128,484 127,116 1.69%
NOSH 57,865 60,347 56,057 53,491 58,156 57,616 57,780 0.02%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -2.10% 1.53% -1.07% -1.47% -1.39% 1.40% 7.08% -
ROE -0.73% 0.55% -0.41% -0.73% -0.62% 0.87% 4.55% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 80.88 93.83 99.68 124.44 101.44 137.95 141.22 -8.86%
EPS -1.78 1.44 -1.03 -1.69 -1.41 1.93 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.53 2.52 2.32 2.27 2.23 2.20 1.66%
Adjusted Per Share Value based on latest NOSH - 53,730
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 80.75 97.69 96.40 114.84 101.78 137.12 140.78 -8.84%
EPS -1.78 1.44 -1.00 -1.56 -1.41 1.92 9.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4259 2.6341 2.4372 2.141 2.2776 2.2167 2.1931 1.69%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 1.01 1.38 1.36 1.22 1.30 1.69 1.53 -
P/RPS 1.25 1.47 1.36 0.98 1.28 1.23 1.08 2.46%
P/EPS -56.74 99.62 -130.99 -72.19 -92.20 87.56 15.30 -
EY -1.76 1.00 -0.76 -1.39 -1.08 1.14 6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.54 0.53 0.57 0.76 0.70 -8.15%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 29/09/08 04/10/07 28/09/06 29/09/05 27/09/04 17/10/03 -
Price 1.20 1.30 1.37 1.20 1.25 1.65 1.63 -
P/RPS 1.48 1.39 1.37 0.96 1.23 1.20 1.15 4.29%
P/EPS -67.42 93.84 -131.96 -71.01 -88.65 85.49 16.30 -
EY -1.48 1.07 -0.76 -1.41 -1.13 1.17 6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.52 0.55 0.74 0.74 -6.63%

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