[ENG] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.77%
YoY- -6.75%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 159,147 107,551 87,921 75,798 70,469 32,507 29,198 32.62%
PBT 17,789 -2,062 11,281 9,479 9,081 3,803 2,307 40.51%
Tax -3,975 3,105 -1,856 -1,282 -2,507 -577 -1,639 15.89%
NP 13,814 1,043 9,425 8,197 6,574 3,226 668 65.59%
-
NP to SH 11,151 452 7,368 6,130 6,574 3,226 668 59.79%
-
Tax Rate 22.35% - 16.45% 13.52% 27.61% 15.17% 71.04% -
Total Cost 145,333 106,508 78,496 67,601 63,895 29,281 28,530 31.14%
-
Net Worth 199,294 166,110 181,823 139,263 115,669 112,909 121,910 8.52%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 199,294 166,110 181,823 139,263 115,669 112,909 121,910 8.52%
NOSH 118,627 112,999 118,838 118,019 83,215 80,650 83,499 6.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.68% 0.97% 10.72% 10.81% 9.33% 9.92% 2.29% -
ROE 5.60% 0.27% 4.05% 4.40% 5.68% 2.86% 0.55% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 134.16 95.18 73.98 64.22 84.68 40.31 34.97 25.09%
EPS 9.40 0.40 6.20 5.20 7.90 4.00 0.80 50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.47 1.53 1.18 1.39 1.40 1.46 2.36%
Adjusted Per Share Value based on latest NOSH - 118,019
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 140.66 95.06 77.71 66.99 62.28 28.73 25.81 32.62%
EPS 9.86 0.40 6.51 5.42 5.81 2.85 0.59 59.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7614 1.4681 1.607 1.2309 1.0223 0.9979 1.0775 8.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.20 1.85 2.50 2.73 4.68 1.81 3.68 -
P/RPS 0.89 1.94 3.38 4.25 5.53 4.49 10.52 -33.71%
P/EPS 12.77 462.50 40.32 52.56 59.24 45.25 460.00 -44.94%
EY 7.83 0.22 2.48 1.90 1.69 2.21 0.22 81.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.26 1.63 2.31 3.37 1.29 2.52 -19.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 17/05/07 17/05/06 12/05/05 20/05/04 29/05/03 30/05/02 -
Price 1.55 1.77 2.40 2.67 4.00 2.57 3.30 -
P/RPS 1.16 1.86 3.24 4.16 4.72 6.38 9.44 -29.46%
P/EPS 16.49 442.50 38.71 51.40 50.63 64.25 412.50 -41.49%
EY 6.06 0.23 2.58 1.95 1.98 1.56 0.24 71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 1.57 2.26 2.88 1.84 2.26 -13.89%

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