[DNONCE] YoY TTM Result on 30-Nov-2004 [#1]

Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 57.56%
YoY- 118.5%
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 164,093 170,103 157,355 143,071 143,389 82,611 83,799 11.84%
PBT -1,174 6,089 2,358 1,536 -5,242 -6,784 -1,995 -8.45%
Tax -686 -1,815 -824 -452 -616 -181 1,650 -
NP -1,860 4,274 1,534 1,084 -5,858 -6,965 -345 32.40%
-
NP to SH -3,059 2,674 652 1,084 -5,858 -6,965 -1,898 8.27%
-
Tax Rate - 29.81% 34.94% 29.43% - - - -
Total Cost 165,953 165,829 155,821 141,987 149,247 89,576 84,144 11.97%
-
Net Worth 44,187 48,706 45,099 46,116 41,084 47,948 51,599 -2.55%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 44,187 48,706 45,099 46,116 41,084 47,948 51,599 -2.55%
NOSH 43,750 45,098 45,099 45,212 39,887 39,957 39,999 1.50%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin -1.13% 2.51% 0.97% 0.76% -4.09% -8.43% -0.41% -
ROE -6.92% 5.49% 1.45% 2.35% -14.26% -14.53% -3.68% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 375.07 377.18 348.91 316.44 359.48 206.75 209.50 10.18%
EPS -6.99 5.93 1.45 2.40 -14.69 -17.43 -4.75 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.08 1.00 1.02 1.03 1.20 1.29 -3.99%
Adjusted Per Share Value based on latest NOSH - 45,212
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 18.88 19.58 18.11 16.47 16.50 9.51 9.64 11.84%
EPS -0.35 0.31 0.08 0.12 -0.67 -0.80 -0.22 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0561 0.0519 0.0531 0.0473 0.0552 0.0594 -2.53%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.45 0.80 0.62 1.00 0.68 0.85 1.61 -
P/RPS 0.12 0.21 0.18 0.32 0.19 0.41 0.77 -26.63%
P/EPS -6.44 13.49 42.89 41.71 -4.63 -4.88 -33.93 -24.18%
EY -15.54 7.41 2.33 2.40 -21.60 -20.51 -2.95 31.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.74 0.62 0.98 0.66 0.71 1.25 -15.65%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 30/01/07 25/01/06 27/01/05 16/01/04 28/01/03 30/01/02 -
Price 0.38 0.94 0.78 0.94 1.50 0.80 1.53 -
P/RPS 0.10 0.25 0.22 0.30 0.42 0.39 0.73 -28.19%
P/EPS -5.43 15.85 53.95 39.21 -10.21 -4.59 -32.24 -25.67%
EY -18.40 6.31 1.85 2.55 -9.79 -21.79 -3.10 34.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.87 0.78 0.92 1.46 0.67 1.19 -17.31%

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