[DNONCE] YoY TTM Result on 28-Feb-2002 [#2]

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
TTM Result
Revenue	144,822	147,888	100,188	69,361	40,896	37.14%
YoY %	-2.07%	47.61%	44.44%	69.60%	-	-
Horiz. %	354.12%	361.62%	244.98%	169.60%	100.00%	-
PBT	1,454	-4,135	-3,994	-7,197	3,333	-18.71%
YoY %	135.16%	-3.53%	44.50%	-315.93%	-	-
Horiz. %	43.62%	-124.06%	-119.83%	-215.93%	100.00%	-
Tax	-126	-890	-466	2,099	-622	-32.89%
YoY %	85.84%	-90.99%	-122.20%	437.46%	-	-
Horiz. %	20.26%	143.09%	74.92%	-337.46%	100.00%	-
NP	1,328	-5,025	-4,460	-5,098	2,711	-16.32%
YoY %	126.43%	-12.67%	12.51%	-288.05%	-	-
Horiz. %	48.99%	-185.36%	-164.51%	-188.05%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,328	-5,025	-4,460	-6,651	2,711	-16.32%
YoY %	126.43%	-12.67%	32.94%	-345.33%	-	-
Horiz. %	48.99%	-185.36%	-164.51%	-245.33%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	8.67%	-	-	-	18.66%	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	46.46%	-	-	-	100.00%	-
Total Cost	143,494	152,913	104,648	74,459	38,185	39.19%
YoY %	-6.16%	46.12%	40.54%	95.00%	-	-
Horiz. %	375.79%	400.45%	274.06%	195.00%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	45,271	44,748	46,867	54,366	42,918	1.34%
YoY %	1.17%	-4.52%	-13.79%	26.67%	-	-
Horiz. %	105.48%	104.26%	109.20%	126.67%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Equity
Net Worth	45,271	44,748	46,867	54,366	42,918	1.34%
YoY %	1.17%	-4.52%	-13.79%	26.67%	-	-
Horiz. %	105.48%	104.26%	109.20%	126.67%	100.00%	-
NOSH	44,823	43,870	40,057	39,975	29,599	10.92%
YoY %	2.17%	9.52%	0.21%	35.06%	-	-
Horiz. %	151.43%	148.21%	135.33%	135.06%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Ratio Analysis
NP Margin	0.92%	-3.40%	-4.45%	-7.35%	6.63%	-
YoY %	127.06%	23.60%	39.46%	-210.86%	-	-
Horiz. %	13.88%	-51.28%	-67.12%	-110.86%	100.00%	-
ROE	2.93%	-11.23%	-9.52%	-12.23%	6.32%	-
YoY %	126.09%	-17.96%	22.16%	-293.51%	-	-
Horiz. %	46.36%	-177.69%	-150.63%	-193.51%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Per Share
RPS	323.09	337.10	250.11	173.51	138.17	23.64%
YoY %	-4.16%	34.78%	44.15%	25.58%	-	-
Horiz. %	233.84%	243.97%	181.02%	125.58%	100.00%	-
EPS	2.96	-11.45	-11.13	-16.64	9.16	-24.58%
YoY %	125.85%	-2.88%	33.11%	-281.66%	-	-
Horiz. %	32.31%	-125.00%	-121.51%	-181.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.01	1.02	1.17	1.36	1.45	-8.63%
YoY %	-0.98%	-12.82%	-13.97%	-6.21%	-	-
Horiz. %	69.66%	70.34%	80.69%	93.79%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,975
RPS	16.67	17.02	11.53	7.98	4.71	37.13%
YoY %	-2.06%	47.61%	44.49%	69.43%	-	-
Horiz. %	353.93%	361.36%	244.80%	169.43%	100.00%	-
EPS	0.15	-0.58	-0.51	-0.77	0.31	-16.58%
YoY %	125.86%	-13.73%	33.77%	-348.39%	-	-
Horiz. %	48.39%	-187.10%	-164.52%	-248.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0521	0.0515	0.0539	0.0626	0.0494	1.33%
YoY %	1.17%	-4.45%	-13.90%	26.72%	-	-
Horiz. %	105.47%	104.25%	109.11%	126.72%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/05	27/02/04	28/02/03	28/02/02	-	-
Price	0.90	1.31	0.68	1.30	0.00	-
P/RPS	0.28	0.39	0.27	0.75	0.00	-
YoY %	-28.21%	44.44%	-64.00%	0.00%	-	-
Horiz. %	37.33%	52.00%	36.00%	100.00%	-	-
P/EPS	30.38	-11.44	-6.11	-7.81	0.00	-
YoY %	365.56%	-87.23%	21.77%	0.00%	-	-
Horiz. %	-388.99%	146.48%	78.23%	100.00%	-	-
EY	3.29	-8.74	-16.37	-12.80	0.00	-
YoY %	137.64%	46.61%	-27.89%	0.00%	-	-
Horiz. %	-25.70%	68.28%	127.89%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.89	1.28	0.58	0.96	0.00	-
YoY %	-30.47%	120.69%	-39.58%	0.00%	-	-
Horiz. %	92.71%	133.33%	60.42%	100.00%	-	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Announcement Date
Date	26/04/05	21/04/04	25/04/03	13/05/02	-	-
Price	0.83	1.43	0.60	1.30	0.00	-
P/RPS	0.26	0.42	0.24	0.75	0.00	-
YoY %	-38.10%	75.00%	-68.00%	0.00%	-	-
Horiz. %	34.67%	56.00%	32.00%	100.00%	-	-
P/EPS	28.01	-12.48	-5.39	-7.81	0.00	-
YoY %	324.44%	-131.54%	30.99%	0.00%	-	-
Horiz. %	-358.64%	159.80%	69.01%	100.00%	-	-
EY	3.57	-8.01	-18.56	-12.80	0.00	-
YoY %	144.57%	56.84%	-45.00%	0.00%	-	-
Horiz. %	-27.89%	62.58%	145.00%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.82	1.40	0.51	0.96	0.00	-
YoY %	-41.43%	174.51%	-46.88%	0.00%	-	-
Horiz. %	85.42%	145.83%	53.12%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos