n/cPer Share Statistics 06/96 06/97 06/98 06/99 06/00 06/01...

n/c


Per Share Statistics
06/96 06/97 06/98 06/99 06/00 06/01 06/02 06/03 06/04 06/05
Sales ($) 0.18 0.13 0.02 -- 0.11 0.07 -- 0.01 0.01 0.01
Cashflow (cents) -3.8 -7.4 -4.4 -5.3 -8.8 -5.9 -5.3 -3.6 -3.3 -2.4
Earnings (cents) -24.1 -12.0 -6.3 -7.6 -0.2 -10.0 -7.9 -4.1 -5.1 -4.4
Dividends (cents) -- -- -- -- -- -- -- -- -- --
Franking (%) -- -- -- -- -- -- -- -- -- --
Capital Spending (cents) -2.3 -0.9 -0.2 -- -0.1 -- -0.1 -0.5 -0.7 -0.6
Book Value ($) 0.18 0.09 0.17 0.01 0.29 0.07 0.11 0.18 0.11 0.08
Shares Outstanding (m) 13 15 15 15 17 17 20 89 151 166
Avg P/E Ratio -- -- -- -- -- -- -- -- -- --
Relative P/E (%) -- -- -- -- -- -- -- -- -- --
Total Return (%) 0.0 10.3 -62.5 -25.0 188.9 -11.5 -28.7 22.0 220.0 -25.0
Return Relative to Market (%) 0.0 -17.4 -65.1 -39.1 171.5 -21.8 -24.0 24.0 198.6 -50.9
Return Relative to Sector (%) 0.0 -20.2 -44.9 -83.1 93.3 14.3 -14.0 -- -- --

Historical Financials
06/96 06/97 06/98 06/99 06/00 06/01 06/02 06/03 06/04 06/05
Revenues ($million) 2 2 0 -- 2 1 -- 1 1 2
Operating Margin (%) -124 -72 -306 -- -3 -144 -- -179 -223 -238
Depreciation ($million) -0 -0 0 0 0 0 0 0 -0 -3
Amortisation ($million) -- -- -- -- -- 0 0 -1 -3 0
Nt Profit Bef. Abnormals ($million) -3 -2 -1 -1 0 -2 -2 -3 -6 -7
Net Profit ($million) -3 -2 1 -2 0 -2 1 -3 -6 -7
Income Tax Rate (%) 2 0 0 0 0 0 0 0 0 0
Net Profit Margin (%) -132 -91 -328 -- -2 -145 -- -290 -488 -433
Employees (thousands) 0 0 0 -- -- 0 0 0 0 --
Long Term debt ($million) 0 0 0 0 0 0 -- 1 0 0
S/holders equity ($million) 2 1 3 0 5 1 2 16 17 14
Return on capital (%) -113 -103 -32 -246 -1 -118 -68 -15 -35 -50
Return on equity (%) -131 -138 -38 -553 -1 -144 -68 -15 -36 -50
Payout Ratio (%) -- -- -- -- -- -- -- -- -- --