[ANNUM] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2021.89%
YoY- -192.81%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 33,020 26,829 38,570 48,982 72,867 56,310 60,904 -9.69%
PBT 985 -2,112 -1,184 -6,685 6,238 3,125 7,134 -28.09%
Tax -802 0 0 938 -88 65 -1,731 -12.02%
NP 183 -2,112 -1,184 -5,747 6,150 3,190 5,403 -43.10%
-
NP to SH 183 -2,112 -1,184 -5,708 6,150 3,190 5,403 -43.10%
-
Tax Rate 81.42% - - - 1.41% -2.08% 24.26% -
Total Cost 32,837 28,941 39,754 54,729 66,717 53,120 55,501 -8.37%
-
Net Worth 141,062 140,035 150,622 153,763 154,499 146,308 133,126 0.96%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 3,750 - - -
Div Payout % - - - - 60.98% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 141,062 140,035 150,622 153,763 154,499 146,308 133,126 0.96%
NOSH 76,250 74,885 74,936 75,006 75,000 59,962 59,966 4.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.55% -7.87% -3.07% -11.73% 8.44% 5.67% 8.87% -
ROE 0.13% -1.51% -0.79% -3.71% 3.98% 2.18% 4.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.30 35.83 51.47 65.30 97.16 93.91 101.56 -13.23%
EPS 0.24 -2.82 -1.58 -7.61 8.20 5.32 9.01 -45.33%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.85 1.87 2.01 2.05 2.06 2.44 2.22 -2.99%
Adjusted Per Share Value based on latest NOSH - 75,006
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.51 11.79 16.95 21.53 32.03 24.75 26.77 -9.69%
EPS 0.08 -0.93 -0.52 -2.51 2.70 1.40 2.37 -43.13%
DPS 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.6201 0.6155 0.6621 0.6759 0.6791 0.6431 0.5852 0.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.60 0.61 0.61 1.41 1.05 3.52 3.70 -
P/RPS 1.39 1.70 1.19 2.16 1.08 3.75 3.64 -14.81%
P/EPS 250.00 -21.63 -38.61 -18.53 12.80 66.17 41.07 35.10%
EY 0.40 -4.62 -2.59 -5.40 7.81 1.51 2.44 -26.01%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.32 0.33 0.30 0.69 0.51 1.44 1.67 -24.06%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 17/08/09 26/08/08 28/08/07 07/09/06 26/08/05 17/08/04 -
Price 0.59 0.57 0.64 0.99 1.28 2.88 3.84 -
P/RPS 1.36 1.59 1.24 1.52 1.32 3.07 3.78 -15.65%
P/EPS 245.83 -20.21 -40.51 -13.01 15.61 54.14 42.62 33.89%
EY 0.41 -4.95 -2.47 -7.69 6.41 1.85 2.35 -25.23%
DY 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.32 0.30 0.32 0.48 0.62 1.18 1.73 -24.50%

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