[RENEUCO] YoY TTM Result on 31-Jul-2003 [#1]

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
TTM Result
Revenue	15,313	16,908	21,153	26,905	21,662	-8.30%
YoY %	-9.43%	-20.07%	-21.38%	24.20%	-	-
Horiz. %	70.69%	78.05%	97.65%	124.20%	100.00%	-
PBT	-2,818	-6,266	-5,355	-823	12,680	-
YoY %	55.03%	-17.01%	-550.67%	-106.49%	-	-
Horiz. %	-22.22%	-49.42%	-42.23%	-6.49%	100.00%	-
Tax	899	-72	211	-434	-4,246	-
YoY %	1,348.61%	-134.12%	148.62%	89.78%	-	-
Horiz. %	-21.17%	1.70%	-4.97%	10.22%	100.00%	-
NP	-1,919	-6,338	-5,144	-1,257	8,434	-
YoY %	69.72%	-23.21%	-309.23%	-114.90%	-	-
Horiz. %	-22.75%	-75.15%	-60.99%	-14.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-1,919	-6,338	-5,144	-1,257	8,434	-
YoY %	69.72%	-23.21%	-309.23%	-114.90%	-	-
Horiz. %	-22.75%	-75.15%	-60.99%	-14.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	33.49%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	17,232	23,246	26,297	28,162	13,228	6.82%
YoY %	-25.87%	-11.60%	-6.62%	112.90%	-	-
Horiz. %	130.27%	175.73%	198.80%	212.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	48,133	44,801	51,344	57,734	61,191	-5.82%
YoY %	7.44%	-12.74%	-11.07%	-5.65%	-	-
Horiz. %	78.66%	73.22%	83.91%	94.35%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	-	-	-	1,436	1,871	-
YoY %	-	-	-	-23.25%	-	-
Horiz. %	-	-	-	76.75%	100.00%	-
Div Payout %	-	-	-	0.00%	22.19%	-
YoY %	-	-	-	0.00%	-	-
Horiz. %	-	-	-	0.00%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	48,133	44,801	51,344	57,734	61,191	-5.82%
YoY %	7.44%	-12.74%	-11.07%	-5.65%	-	-
Horiz. %	78.66%	73.22%	83.91%	94.35%	100.00%	-
NOSH	63,333	56,710	56,422	40,946	41,067	11.42%
YoY %	11.68%	0.51%	37.80%	-0.29%	-	-
Horiz. %	154.22%	138.09%	137.39%	99.71%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	-12.53%	-37.49%	-24.32%	-4.67%	38.93%	-
YoY %	66.58%	-54.15%	-420.77%	-112.00%	-	-
Horiz. %	-32.19%	-96.30%	-62.47%	-12.00%	100.00%	-
ROE	-3.99%	-14.15%	-10.02%	-2.18%	13.78%	-
YoY %	71.80%	-41.22%	-359.63%	-115.82%	-	-
Horiz. %	-28.96%	-102.69%	-72.71%	-15.82%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	24.18	29.81	37.49	65.71	52.75	-17.70%
YoY %	-18.89%	-20.49%	-42.95%	24.57%	-	-
Horiz. %	45.84%	56.51%	71.07%	124.57%	100.00%	-
EPS	-3.03	-11.18	-9.12	-3.07	20.54	-
YoY %	72.90%	-22.59%	-197.07%	-114.95%	-	-
Horiz. %	-14.75%	-54.43%	-44.40%	-14.95%	100.00%	-
DPS	0.00	0.00	0.00	3.50	4.56	-
YoY %	0.00%	0.00%	0.00%	-23.25%	-	-
Horiz. %	0.00%	0.00%	0.00%	76.75%	100.00%	-
NAPS	0.76	0.79	0.91	1.41	1.49	-15.48%
YoY %	-3.80%	-13.19%	-35.46%	-5.37%	-	-
Horiz. %	51.01%	53.02%	61.07%	94.63%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,946
RPS	1.34	1.48	1.85	2.35	1.90	-8.35%
YoY %	-9.46%	-20.00%	-21.28%	23.68%	-	-
Horiz. %	70.53%	77.89%	97.37%	123.68%	100.00%	-
EPS	-0.17	-0.55	-0.45	-0.11	0.74	-
YoY %	69.09%	-22.22%	-309.09%	-114.86%	-	-
Horiz. %	-22.97%	-74.32%	-60.81%	-14.86%	100.00%	-
DPS	0.00	0.00	0.00	0.13	0.16	-
YoY %	0.00%	0.00%	0.00%	-18.75%	-	-
Horiz. %	0.00%	0.00%	0.00%	81.25%	100.00%	-
NAPS	0.0421	0.0392	0.0449	0.0505	0.0536	-5.85%
YoY %	7.40%	-12.69%	-11.09%	-5.78%	-	-
Horiz. %	78.54%	73.13%	83.77%	94.22%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	0.33	0.37	0.60	0.93	1.40	-
P/RPS	1.36	1.24	1.60	1.42	2.65	-15.35%
YoY %	9.68%	-22.50%	12.68%	-46.42%	-	-
Horiz. %	51.32%	46.79%	60.38%	53.58%	100.00%	-
P/EPS	-10.89	-3.31	-6.58	-30.29	6.82	-
YoY %	-229.00%	49.70%	78.28%	-544.13%	-	-
Horiz. %	-159.68%	-48.53%	-96.48%	-444.13%	100.00%	-
EY	-9.18	-30.21	-15.20	-3.30	14.67	-
YoY %	69.61%	-98.75%	-360.61%	-122.49%	-	-
Horiz. %	-62.58%	-205.93%	-103.61%	-22.49%	100.00%	-
DY	0.00	0.00	0.00	3.76	3.25	-
YoY %	0.00%	0.00%	0.00%	15.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	115.69%	100.00%	-
P/NAPS	0.43	0.47	0.66	0.66	0.94	-17.74%
YoY %	-8.51%	-28.79%	0.00%	-29.79%	-	-
Horiz. %	45.74%	50.00%	70.21%	70.21%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	26/09/06	26/09/05	22/09/04	24/09/03	-	-
Price	0.38	0.40	0.53	0.94	0.00	-
P/RPS	1.57	1.34	1.41	1.43	0.00	-
YoY %	17.16%	-4.96%	-1.40%	0.00%	-	-
Horiz. %	109.79%	93.71%	98.60%	100.00%	-	-
P/EPS	-12.54	-3.58	-5.81	-30.62	0.00	-
YoY %	-250.28%	38.38%	81.03%	0.00%	-	-
Horiz. %	40.95%	11.69%	18.97%	100.00%	-	-
EY	-7.97	-27.94	-17.20	-3.27	0.00	-
YoY %	71.47%	-62.44%	-425.99%	0.00%	-	-
Horiz. %	243.73%	854.43%	525.99%	100.00%	-	-
DY	0.00	0.00	0.00	3.72	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-
P/NAPS	0.50	0.51	0.58	0.67	0.00	-
YoY %	-1.96%	-12.07%	-13.43%	0.00%	-	-
Horiz. %	74.63%	76.12%	86.57%	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