[RA] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -79600.0%
YoY- -107.55%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 178 444 1,033 301 202 961 -28.61%
PBT -357 -1,960 -123 -797 -469 527 -
Tax 0 0 0 0 85 -542 -
NP -357 -1,960 -123 -797 -384 -15 88.43%
-
NP to SH -357 -1,960 -123 -797 -384 -15 88.43%
-
Tax Rate - - - - - 102.85% -
Total Cost 535 2,404 1,156 1,098 586 976 -11.32%
-
Net Worth 4,511 4,325 6,799 7,509 5,179 2,298 14.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,511 4,325 6,799 7,509 5,179 2,298 14.43%
NOSH 64,909 65,333 64,210 64,796 40,851 37,500 11.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -200.56% -441.44% -11.91% -264.78% -190.10% -1.56% -
ROE -7.91% -45.32% -1.81% -10.61% -7.41% -0.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.27 0.68 1.61 0.46 0.49 2.56 -36.21%
EPS -0.55 -3.00 -0.19 -1.23 -0.94 -0.04 68.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0662 0.1059 0.1159 0.1268 0.0613 2.54%
Adjusted Per Share Value based on latest NOSH - 64,796
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.02 0.05 0.11 0.03 0.02 0.10 -27.50%
EPS -0.04 -0.20 -0.01 -0.08 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.0045 0.007 0.0078 0.0054 0.0024 14.37%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.08 0.10 0.10 0.16 0.58 0.00 -
P/RPS 29.17 14.71 6.22 34.44 117.30 0.00 -
P/EPS -14.55 -3.33 -52.20 -13.01 -61.70 0.00 -
EY -6.88 -30.00 -1.92 -7.69 -1.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.51 0.94 1.38 4.57 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/10 24/02/09 21/02/08 16/02/07 28/02/06 - -
Price 0.11 0.09 0.11 0.16 0.21 0.00 -
P/RPS 40.11 13.24 6.84 34.44 42.47 0.00 -
P/EPS -20.00 -3.00 -57.42 -13.01 -22.34 0.00 -
EY -5.00 -33.33 -1.74 -7.69 -4.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.36 1.04 1.38 1.66 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