[QUALITY] YoY Quarter Result on 30-Apr-2007 [#1]

Announcement Date
10-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -100.77%
YoY- 68.67%
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 35,861 22,649 24,467 27,941 35,280 31,472 37,735 -0.84%
PBT 125 -1,005 -426 -64 -59 -618 579 -22.53%
Tax -24 -67 -224 -14 -190 -369 -1,605 -50.34%
NP 101 -1,072 -650 -78 -249 -987 -1,026 -
-
NP to SH -40 -1,115 -662 -78 -249 -987 -1,027 -41.76%
-
Tax Rate 19.20% - - - - - 277.20% -
Total Cost 35,760 23,721 25,117 28,019 35,529 32,459 38,761 -1.33%
-
Net Worth 139,999 141,117 145,175 151,200 134,923 131,793 126,797 1.66%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 139,999 141,117 145,175 151,200 134,923 131,793 126,797 1.66%
NOSH 57,142 58,072 58,070 60,000 57,906 58,058 57,374 -0.06%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 0.28% -4.73% -2.66% -0.28% -0.71% -3.14% -2.72% -
ROE -0.03% -0.79% -0.46% -0.05% -0.18% -0.75% -0.81% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 62.76 39.00 42.13 46.57 60.93 54.21 65.77 -0.77%
EPS -0.07 -1.92 -1.14 -0.13 -0.43 -1.70 -1.79 -41.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.43 2.50 2.52 2.33 2.27 2.21 1.73%
Adjusted Per Share Value based on latest NOSH - 60,000
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 61.87 39.08 42.21 48.21 60.87 54.30 65.10 -0.84%
EPS -0.07 -1.92 -1.14 -0.13 -0.43 -1.70 -1.77 -41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4154 2.4347 2.5047 2.6086 2.3278 2.2738 2.1876 1.66%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.97 1.25 1.39 1.38 1.26 1.42 1.77 -
P/RPS 1.55 3.21 3.30 2.96 2.07 2.62 2.69 -8.77%
P/EPS -1,385.71 -65.10 -121.93 -1,061.54 -293.02 -83.53 -98.88 55.24%
EY -0.07 -1.54 -0.82 -0.09 -0.34 -1.20 -1.01 -35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.56 0.55 0.54 0.63 0.80 -10.90%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 29/06/09 30/06/08 10/07/07 28/06/06 29/06/05 28/06/04 -
Price 0.80 1.33 1.19 1.40 1.20 1.34 1.68 -
P/RPS 1.27 3.41 2.82 3.01 1.97 2.47 2.55 -10.96%
P/EPS -1,142.86 -69.27 -104.39 -1,076.92 -279.07 -78.82 -93.85 51.65%
EY -0.09 -1.44 -0.96 -0.09 -0.36 -1.27 -1.07 -33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.48 0.56 0.52 0.59 0.76 -12.97%

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