[SSB8] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.18%
YoY- 63.28%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,650 1,638 1,896 4,541 5,258 5,954 6,128 -58.26%
PBT -5,641 -6,994 -10,416 -4,784 -4,649 -4,312 -4,356 18.78%
Tax 0 0 0 -13 0 0 0 -
NP -5,641 -6,994 -10,416 -4,797 -4,649 -4,312 -4,356 18.78%
-
NP to SH -5,641 -6,994 -10,416 -4,797 -4,649 -4,312 -4,356 18.78%
-
Tax Rate - - - - - - - -
Total Cost 7,291 8,632 12,312 9,338 9,907 10,266 10,484 -21.48%
-
Net Worth 15,021 14,987 15,023 17,500 19,316 20,832 21,606 -21.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 15,021 14,987 15,023 17,500 19,316 20,832 21,606 -21.50%
NOSH 250,355 249,785 250,384 250,000 250,863 250,697 247,500 0.76%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -341.76% -426.98% -549.37% -105.64% -88.41% -72.42% -71.08% -
ROE -37.56% -46.67% -69.33% -27.41% -24.07% -20.70% -20.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.66 0.66 0.76 1.82 2.10 2.37 2.48 -58.59%
EPS -2.25 -2.80 -4.16 -1.92 -1.85 -1.72 -1.76 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.077 0.0831 0.0873 -22.10%
Adjusted Per Share Value based on latest NOSH - 247,692
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.07 0.07 0.08 0.20 0.23 0.26 0.27 -59.30%
EPS -0.25 -0.31 -0.46 -0.21 -0.20 -0.19 -0.19 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0066 0.0066 0.0077 0.0085 0.0092 0.0095 -21.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.03 0.04 0.04 0.04 0.04 0.04 0.05 -
P/RPS 4.55 6.10 5.28 2.20 1.91 1.68 2.02 71.74%
P/EPS -1.33 -1.43 -0.96 -2.08 -2.16 -2.33 -2.84 -39.66%
EY -75.11 -70.00 -104.00 -47.97 -46.33 -43.00 -35.20 65.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.67 0.57 0.52 0.48 0.57 -8.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 24/08/09 28/05/09 27/02/09 27/11/08 27/08/08 29/05/08 -
Price 0.05 0.04 0.04 0.04 0.04 0.04 0.04 -
P/RPS 7.58 6.10 5.28 2.20 1.91 1.68 1.62 179.48%
P/EPS -2.22 -1.43 -0.96 -2.08 -2.16 -2.33 -2.27 -1.47%
EY -45.07 -70.00 -104.00 -47.97 -46.33 -43.00 -44.00 1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.67 0.57 0.52 0.48 0.46 48.15%

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