[LATEXX] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.38%
YoY- 31.19%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 80,839 62,652 37,935 35,552 35,420 18,550 17,938 28.49%
PBT 14,276 6,201 1,889 1,695 1,292 9,282 -2,443 -
Tax -2 -2 -2 0 0 0 -15 -28.50%
NP 14,274 6,199 1,887 1,695 1,292 9,282 -2,458 -
-
NP to SH 14,274 6,199 1,887 1,695 1,292 9,282 -2,458 -
-
Tax Rate 0.01% 0.03% 0.11% 0.00% 0.00% 0.00% - -
Total Cost 66,565 56,453 36,048 33,857 34,128 9,268 20,396 21.76%
-
Net Worth 153,839 115,012 78,383 45,254 0 20,590 20,551 39.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 153,839 115,012 78,383 45,254 0 20,590 20,551 39.82%
NOSH 194,733 194,937 145,153 82,281 82,407 82,360 82,207 15.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.66% 9.89% 4.97% 4.77% 3.65% 50.04% -13.70% -
ROE 9.28% 5.39% 2.41% 3.75% 0.00% 45.08% -11.96% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 41.51 32.14 26.13 43.21 42.98 22.52 21.82 11.30%
EPS 7.33 3.18 1.30 2.06 1.57 11.27 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.59 0.54 0.55 0.00 0.25 0.25 21.11%
Adjusted Per Share Value based on latest NOSH - 82,281
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.83 26.22 15.88 14.88 14.82 7.76 7.51 28.48%
EPS 5.97 2.59 0.79 0.71 0.54 3.88 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6438 0.4813 0.328 0.1894 0.00 0.0862 0.086 39.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.02 0.34 0.69 0.42 0.39 0.63 1.01 -
P/RPS 4.87 1.06 2.64 0.97 0.91 2.80 4.63 0.84%
P/EPS 27.56 10.69 53.08 20.39 24.88 5.59 -33.78 -
EY 3.63 9.35 1.88 4.90 4.02 17.89 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 0.58 1.28 0.76 0.00 2.52 4.04 -7.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 20/11/03 -
Price 2.65 0.47 0.69 0.61 0.28 0.68 0.95 -
P/RPS 6.38 1.46 2.64 1.41 0.65 3.02 4.35 6.58%
P/EPS 36.15 14.78 53.08 29.61 17.86 6.03 -31.77 -
EY 2.77 6.77 1.88 3.38 5.60 16.57 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 0.80 1.28 1.11 0.00 2.72 3.80 -2.07%

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