[EPMB] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -98.88%
YoY- -98.8%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 118,432 120,698 73,186 55,805 72,968 57,653 56,770 13.02%
PBT 1,679 2,862 3,432 449 4,369 6,149 5,248 -17.28%
Tax 0 -30 -3,396 34 -142 -1,423 -2,608 -
NP 1,679 2,832 36 483 4,227 4,726 2,640 -7.25%
-
NP to SH 1,715 2,602 -453 36 3,009 4,726 5,009 -16.34%
-
Tax Rate 0.00% 1.05% 98.95% -7.57% 3.25% 23.14% 49.70% -
Total Cost 116,753 117,866 73,150 55,322 68,741 52,927 54,130 13.65%
-
Net Worth 223,116 223,028 282,671 119,519 0 96,615 106,942 13.02%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 1,834 - - -
Div Payout % - - - - 60.98% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 223,116 223,028 282,671 119,519 0 96,615 106,942 13.02%
NOSH 166,504 177,006 181,200 71,999 122,317 116,403 78,634 13.30%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.42% 2.35% 0.05% 0.87% 5.79% 8.20% 4.65% -
ROE 0.77% 1.17% -0.16% 0.03% 0.00% 4.89% 4.68% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.13 68.19 40.39 77.51 59.65 49.53 72.20 -0.24%
EPS 1.03 1.47 -0.25 0.05 1.85 4.06 6.37 -26.16%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.34 1.26 1.56 1.66 0.00 0.83 1.36 -0.24%
Adjusted Per Share Value based on latest NOSH - 71,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 53.76 54.79 33.22 25.33 33.12 26.17 25.77 13.02%
EPS 0.78 1.18 -0.21 0.02 1.37 2.15 2.27 -16.29%
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 1.0129 1.0125 1.2832 0.5426 0.00 0.4386 0.4855 13.02%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.25 0.42 0.54 0.68 0.64 0.98 1.13 -
P/RPS 0.35 0.62 1.34 0.88 1.07 1.98 1.57 -22.11%
P/EPS 24.27 28.57 -216.00 1,360.00 26.02 24.14 17.74 5.35%
EY 4.12 3.50 -0.46 0.07 3.84 4.14 5.64 -5.09%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.19 0.33 0.35 0.41 0.00 1.18 0.83 -21.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 30/08/07 29/08/06 30/08/05 18/08/04 28/08/03 -
Price 0.31 0.39 0.57 0.67 0.69 0.92 1.25 -
P/RPS 0.44 0.57 1.41 0.86 1.16 1.86 1.73 -20.38%
P/EPS 30.10 26.53 -228.00 1,340.00 28.05 22.66 19.62 7.38%
EY 3.32 3.77 -0.44 0.07 3.57 4.41 5.10 -6.89%
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.23 0.31 0.37 0.40 0.00 1.11 0.92 -20.61%

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