[BIG] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.39%
YoY- 22.49%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 67,821 74,477 86,454 62,838 49,230 52,874 42,382 8.14%
PBT -950 1,686 3,188 3,773 3,503 2,739 1,496 -
Tax 12 562 602 89 -350 -54 549 -47.10%
NP -938 2,248 3,790 3,862 3,153 2,685 2,045 -
-
NP to SH -940 2,241 3,790 3,862 3,153 2,685 2,045 -
-
Tax Rate - -33.33% -18.88% -2.36% 9.99% 1.97% -36.70% -
Total Cost 68,759 72,229 82,664 58,976 46,077 50,189 40,337 9.29%
-
Net Worth 60,500 59,532 55,763 53,457 40,723 37,821 35,020 9.53%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 481 - - - -
Div Payout % - - - 12.47% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 60,500 59,532 55,763 53,457 40,723 37,821 35,020 9.53%
NOSH 50,000 48,400 48,072 48,159 19,209 19,198 19,136 17.35%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -1.38% 3.02% 4.38% 6.15% 6.40% 5.08% 4.83% -
ROE -1.55% 3.76% 6.80% 7.22% 7.74% 7.10% 5.84% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 135.64 153.88 179.84 130.48 256.28 275.41 221.47 -7.84%
EPS -1.88 4.63 7.88 8.02 16.41 13.99 10.69 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.16 1.11 2.12 1.97 1.83 -6.65%
Adjusted Per Share Value based on latest NOSH - 48,159
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 106.84 117.32 136.19 98.99 77.55 83.29 66.76 8.14%
EPS -1.48 3.53 5.97 6.08 4.97 4.23 3.22 -
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.953 0.9378 0.8784 0.8421 0.6415 0.5958 0.5517 9.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.74 0.76 0.93 2.30 2.85 1.36 1.28 -
P/RPS 0.55 0.49 0.52 1.76 1.11 0.49 0.58 -0.88%
P/EPS -39.36 16.41 11.80 28.68 17.36 9.72 11.98 -
EY -2.54 6.09 8.48 3.49 5.76 10.28 8.35 -
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.80 2.07 1.34 0.69 0.70 -2.26%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 28/11/05 29/11/04 21/11/03 29/11/02 28/11/01 -
Price 0.66 0.90 0.73 2.29 4.92 1.31 1.42 -
P/RPS 0.49 0.58 0.41 1.76 1.92 0.48 0.64 -4.35%
P/EPS -35.11 19.44 9.26 28.56 29.97 9.37 13.29 -
EY -2.85 5.14 10.80 3.50 3.34 10.68 7.53 -
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.63 2.06 2.32 0.66 0.78 -5.65%

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