[LAGENDA] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 255.48%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 19,164 16,082 24,553 26,014 0 -
PBT -2,282 -6,799 2,909 575 0 -
Tax 0 0 -384 -56 0 -
NP -2,282 -6,799 2,525 519 0 -
-
NP to SH -2,282 -6,799 2,525 519 0 -
-
Tax Rate - - 13.20% 9.74% - -
Total Cost 21,446 22,881 22,028 25,495 0 -
-
Net Worth 34,430 46,393 64,723 58,097 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 1,045 - -
Div Payout % - - - 201.49% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 34,430 46,393 64,723 58,097 0 -
NOSH 80,070 79,988 79,905 77,462 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -11.91% -42.28% 10.28% 2.00% 0.00% -
ROE -6.63% -14.66% 3.90% 0.89% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.93 20.11 30.73 33.58 0.00 -
EPS -2.85 -8.50 3.16 0.67 0.00 -
DPS 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.43 0.58 0.81 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,462
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.29 1.92 2.93 3.11 0.00 -
EPS -0.27 -0.81 0.30 0.06 0.00 -
DPS 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0411 0.0554 0.0773 0.0694 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.22 0.40 0.61 1.22 0.00 -
P/RPS 0.92 1.99 1.99 3.63 0.00 -
P/EPS -7.72 -4.71 19.30 182.09 0.00 -
EY -12.95 -21.25 5.18 0.55 0.00 -
DY 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.51 0.69 0.75 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/07 28/08/06 29/08/05 27/08/04 - -
Price 0.22 0.35 0.58 0.79 0.00 -
P/RPS 0.92 1.74 1.89 2.35 0.00 -
P/EPS -7.72 -4.12 18.35 117.91 0.00 -
EY -12.95 -24.29 5.45 0.85 0.00 -
DY 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 0.51 0.60 0.72 1.05 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