[D&O] QoQ Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 46,457 44,352 38,223 24,995 35,655 56,431 65,813 -20.70% QoQ % 4.75% 16.03% 52.92% -29.90% -36.82% -14.26% - Horiz. % 70.59% 67.39% 58.08% 37.98% 54.18% 85.74% 100.00%
PBT -1,525 -93 747 -50,910 -44,750 -1,291 4,357 - QoQ % -1,539.78% -112.45% 101.47% -13.77% -3,366.31% -129.63% - Horiz. % -35.00% -2.13% 17.14% -1,168.46% -1,027.08% -29.63% 100.00%
Tax -342 -766 -480 -220 4,649 -14 -267 17.93% QoQ % 55.35% -59.58% -118.18% -104.73% 33,307.14% 94.76% - Horiz. % 128.09% 286.89% 179.78% 82.40% -1,741.20% 5.24% 100.00%
NP -1,867 -859 267 -51,130 -40,101 -1,305 4,090 - QoQ % -117.35% -421.72% 100.52% -27.50% -2,972.87% -131.91% - Horiz. % -45.65% -21.00% 6.53% -1,250.12% -980.46% -31.91% 100.00%
NP to SH -3,047 -1,198 474 -27,966 -31,015 -336 2,539 - QoQ % -154.34% -352.74% 101.69% 9.83% -9,130.66% -113.23% - Horiz. % -120.01% -47.18% 18.67% -1,101.46% -1,221.54% -13.23% 100.00%
Tax Rate - % - % 64.26 % - % - % - % 6.13 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,048.29% 0.00% 0.00% 0.00% 100.00%
Total Cost 48,324 45,211 37,956 76,125 75,756 57,736 61,723 -15.04% QoQ % 6.89% 19.11% -50.14% 0.49% 31.21% -6.46% - Horiz. % 78.29% 73.25% 61.49% 123.33% 122.74% 93.54% 100.00%
Net Worth 132,691 0 130,918 134,275 161,121 176,668 192,238 -21.88% QoQ % 0.00% 0.00% -2.50% -16.66% -8.80% -8.10% - Horiz. % 69.02% 0.00% 68.10% 69.85% 83.81% 91.90% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 132,691 0 130,918 134,275 161,121 176,668 192,238 -21.88% QoQ % 0.00% 0.00% -2.50% -16.66% -8.80% -8.10% - Horiz. % 69.02% 0.00% 68.10% 69.85% 83.81% 91.90% 100.00%
NOSH 982,903 1,340,000 947,999 974,425 975,314 671,999 725,428 22.42% QoQ % -26.65% 41.35% -2.71% -0.09% 45.14% -7.37% - Horiz. % 135.49% 184.72% 130.68% 134.32% 134.45% 92.63% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -4.02 % -1.94 % 0.70 % -204.56 % -112.47 % -2.31 % 6.21 % - QoQ % -107.22% -377.14% 100.34% -81.88% -4,768.83% -137.20% - Horiz. % -64.73% -31.24% 11.27% -3,294.04% -1,811.11% -37.20% 100.00%
ROE -2.30 % - % 0.36 % -20.83 % -19.25 % -0.19 % 1.32 % - QoQ % 0.00% 0.00% 101.73% -8.21% -10,031.58% -114.39% - Horiz. % -174.24% 0.00% 27.27% -1,578.03% -1,458.33% -14.39% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.73 3.31 4.03 2.57 3.66 8.40 9.07 -35.19% QoQ % 42.90% -17.87% 56.81% -29.78% -56.43% -7.39% - Horiz. % 52.15% 36.49% 44.43% 28.34% 40.35% 92.61% 100.00%
EPS -0.31 -0.12 0.05 -2.87 -3.18 -0.05 0.35 - QoQ % -158.33% -340.00% 101.74% 9.75% -6,260.00% -114.29% - Horiz. % -88.57% -34.29% 14.29% -820.00% -908.57% -14.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1350 0.0000 0.1381 0.1378 0.1652 0.2629 0.2650 -36.19% QoQ % 0.00% 0.00% 0.22% -16.59% -37.16% -0.79% - Horiz. % 50.94% 0.00% 52.11% 52.00% 62.34% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.14 3.95 3.41 2.23 3.18 5.03 5.87 -20.75% QoQ % 4.81% 15.84% 52.91% -29.87% -36.78% -14.31% - Horiz. % 70.53% 67.29% 58.09% 37.99% 54.17% 85.69% 100.00%
EPS -0.27 -0.11 0.04 -2.49 -2.77 -0.03 0.23 - QoQ % -145.45% -375.00% 101.61% 10.11% -9,133.33% -113.04% - Horiz. % -117.39% -47.83% 17.39% -1,082.61% -1,204.35% -13.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1183 0.0000 0.1167 0.1197 0.1437 0.1575 0.1714 -21.88% QoQ % 0.00% 0.00% -2.51% -16.70% -8.76% -8.11% - Horiz. % 69.02% 0.00% 68.09% 69.84% 83.84% 91.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1700 0.2100 0.1900 0.2400 0.2900 0.7000 0.7700 -
P/RPS 3.60 6.34 4.71 9.36 7.93 8.34 8.49 -43.53% QoQ % -43.22% 34.61% -49.68% 18.03% -4.92% -1.77% - Horiz. % 42.40% 74.68% 55.48% 110.25% 93.40% 98.23% 100.00%
P/EPS -54.84 -234.89 380.00 -8.36 -9.12 -1,400.00 220.00 - QoQ % 76.65% -161.81% 4,645.45% 8.33% 99.35% -736.36% - Horiz. % -24.93% -106.77% 172.73% -3.80% -4.15% -636.36% 100.00%
EY -1.82 -0.43 0.26 -11.96 -10.97 -0.07 0.45 - QoQ % -323.26% -265.38% 102.17% -9.02% -15,571.43% -115.56% - Horiz. % -404.44% -95.56% 57.78% -2,657.78% -2,437.78% -15.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.26 0.00 1.38 1.74 1.76 2.66 2.91 -42.74% QoQ % 0.00% 0.00% -20.69% -1.14% -33.83% -8.59% - Horiz. % 43.30% 0.00% 47.42% 59.79% 60.48% 91.41% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.1700 0.1900 0.2100 0.1900 0.2600 0.3700 0.6700 -
P/RPS 3.60 5.74 5.21 7.41 7.11 4.41 7.39 -38.06% QoQ % -37.28% 10.17% -29.69% 4.22% 61.22% -40.32% - Horiz. % 48.71% 77.67% 70.50% 100.27% 96.21% 59.68% 100.00%
P/EPS -54.84 -212.52 420.00 -6.62 -8.18 -740.00 191.43 - QoQ % 74.20% -150.60% 6,444.41% 19.07% 98.89% -486.56% - Horiz. % -28.65% -111.02% 219.40% -3.46% -4.27% -386.56% 100.00%
EY -1.82 -0.47 0.24 -15.11 -12.23 -0.14 0.52 - QoQ % -287.23% -295.83% 101.59% -23.55% -8,635.71% -126.92% - Horiz. % -350.00% -90.38% 46.15% -2,905.77% -2,351.92% -26.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.26 0.00 1.52 1.38 1.57 1.41 2.53 -37.14% QoQ % 0.00% 0.00% 10.14% -12.10% 11.35% -44.27% - Horiz. % 49.80% 0.00% 60.08% 54.55% 62.06% 55.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Notes_To_The_Interim_Financial_Q4_2010.pdf 
