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

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 162.5%
YoY- -83.33%
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 18,714 25,022 22,530 16,573 17,868 25,283 14,085 4.84%
PBT -1,703 526 994 82 388 -588 1,224 -
Tax -90 6 -90 -19 -12 0 0 -
NP -1,793 532 904 63 376 -588 1,224 -
-
NP to SH -1,793 532 904 63 378 -588 1,224 -
-
Tax Rate - -1.14% 9.05% 23.17% 3.09% - 0.00% -
Total Cost 20,507 24,490 21,626 16,510 17,492 25,871 12,861 8.08%
-
Net Worth 53,838 63,264 60,106 58,638 58,853 48,045 53,280 0.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 53,838 63,264 60,106 58,638 58,853 48,045 53,280 0.17%
NOSH 48,069 47,927 48,085 48,461 47,848 48,045 48,000 0.02%
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 -9.58% 2.13% 4.01% 0.38% 2.10% -2.33% 8.69% -
ROE -3.33% 0.84% 1.50% 0.11% 0.64% -1.22% 2.30% -
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 38.93 52.21 46.85 34.20 37.34 52.62 29.34 4.82%
EPS -3.73 1.11 1.88 0.13 0.79 -1.22 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.32 1.25 1.21 1.23 1.00 1.11 0.14%
Adjusted Per Share Value based on latest NOSH - 48,461
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.48 39.42 35.49 26.11 28.15 39.83 22.19 4.84%
EPS -2.82 0.84 1.42 0.10 0.60 -0.93 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8481 0.9966 0.9468 0.9237 0.9271 0.7568 0.8393 0.17%
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 0.41 0.48 0.49 0.88 0.95 1.15 2.75 -
P/RPS 1.05 0.92 1.05 2.57 2.54 2.19 9.37 -30.55%
P/EPS -10.99 43.24 26.06 676.92 120.25 -93.97 107.84 -
EY -9.10 2.31 3.84 0.15 0.83 -1.06 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.39 0.73 0.77 1.15 2.48 -27.16%
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 27/08/10 27/08/09 29/08/08 29/08/07 29/08/06 25/08/05 30/08/04 -
Price 0.40 0.65 0.43 0.71 0.81 1.02 2.66 -
P/RPS 1.03 1.25 0.92 2.08 2.17 1.94 9.06 -30.38%
P/EPS -10.72 58.56 22.87 546.15 102.53 -83.34 104.31 -
EY -9.33 1.71 4.37 0.18 0.98 -1.20 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.34 0.59 0.66 1.02 2.40 -27.09%

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