[LATEXX] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1491.36%
YoY- 19.13%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 126,171 70,321 47,793 38,266 33,929 28,266 8,910 55.51%
PBT 23,248 9,145 1,134 1,290 1,082 491 -3,248 -
Tax -2,533 -2 -2 -1 0 0 0 -
NP 20,715 9,143 1,132 1,289 1,082 491 -3,248 -
-
NP to SH 20,715 9,143 1,132 1,289 1,082 491 -3,248 -
-
Tax Rate 10.90% 0.02% 0.18% 0.08% 0.00% 0.00% - -
Total Cost 105,456 61,178 46,661 36,977 32,847 27,775 12,158 43.31%
-
Net Worth 194,941 130,336 107,439 45,977 42,123 16,366 13,978 55.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 194,941 130,336 107,439 45,977 42,123 16,366 13,978 55.11%
NOSH 196,910 194,531 195,344 82,101 82,595 81,833 82,227 15.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.42% 13.00% 2.37% 3.37% 3.19% 1.74% -36.45% -
ROE 10.63% 7.01% 1.05% 2.80% 2.57% 3.00% -23.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 64.08 36.15 24.47 46.61 41.08 34.54 10.84 34.44%
EPS 10.52 4.70 0.58 1.57 1.31 0.60 -3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.67 0.55 0.56 0.51 0.20 0.17 34.11%
Adjusted Per Share Value based on latest NOSH - 82,101
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.80 29.43 20.00 16.01 14.20 11.83 3.73 55.50%
EPS 8.67 3.83 0.47 0.54 0.45 0.21 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8159 0.5455 0.4497 0.1924 0.1763 0.0685 0.0585 55.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.89 0.54 0.43 0.52 0.48 0.62 0.89 -
P/RPS 6.07 1.49 1.76 1.12 1.17 1.79 8.21 -4.90%
P/EPS 36.98 11.49 74.20 33.12 36.64 103.33 -22.53 -
EY 2.70 8.70 1.35 3.02 2.73 0.97 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 0.81 0.78 0.93 0.94 3.10 5.24 -4.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 06/05/09 26/05/08 30/05/07 30/05/06 31/05/05 26/05/04 -
Price 3.85 0.94 0.40 0.83 0.41 0.46 0.64 -
P/RPS 6.01 2.60 1.63 1.78 1.00 1.33 5.91 0.27%
P/EPS 36.60 20.00 69.03 52.87 31.30 76.67 -16.20 -
EY 2.73 5.00 1.45 1.89 3.20 1.30 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 1.40 0.73 1.48 0.80 2.30 3.76 0.56%

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