[EFUTURE] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.9%
YoY--%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 27,304 20,294 21,703 17,577 0 -
PBT -2,254 -984 70 413 0 -
Tax 0 -131 -35 -110 0 -
NP -2,254 -1,115 35 303 0 -
-
NP to SH -2,254 -1,115 35 303 0 -
-
Tax Rate - - 50.00% 26.63% - -
Total Cost 29,558 21,409 21,668 17,274 0 -
-
Net Worth 20,967 24,390 26,302 23,669 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,967 24,390 26,302 23,669 0 -
NOSH 174,728 174,218 175,000 178,235 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -8.26% -5.49% 0.16% 1.72% 0.00% -
ROE -10.75% -4.57% 0.13% 1.28% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.63 11.65 12.40 9.86 0.00 -
EPS -1.29 -0.64 0.02 0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.1503 0.1328 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,235
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.07 8.23 8.80 7.13 0.00 -
EPS -0.91 -0.45 0.01 0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0989 0.1066 0.096 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.07 0.16 0.15 0.17 0.00 -
P/RPS 0.45 1.37 1.21 1.72 0.00 -
P/EPS -5.43 -25.00 750.00 100.00 0.00 -
EY -18.43 -4.00 0.13 1.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.14 1.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/08 27/08/07 30/08/06 22/08/05 - -
Price 0.06 0.14 0.18 0.16 0.00 -
P/RPS 0.38 1.20 1.45 1.62 0.00 -
P/EPS -4.65 -21.88 900.00 94.12 0.00 -
EY -21.50 -4.57 0.11 1.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.20 1.20 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