[SSB8] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.24%
YoY- 64.55%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,185 908 492 132 1,417 1,650 1,638 -19.36%
PBT -2,439 -3,048 -3,178 -3,692 -5,145 -5,641 -6,994 -50.36%
Tax 0 0 0 0 0 0 0 -
NP -2,439 -3,048 -3,178 -3,692 -5,145 -5,641 -6,994 -50.36%
-
NP to SH -2,439 -3,048 -3,178 -3,692 -5,145 -5,641 -6,994 -50.36%
-
Tax Rate - - - - - - - -
Total Cost 3,624 3,956 3,670 3,824 6,562 7,291 8,632 -43.84%
-
Net Worth 9,995 10,827 12,414 12,472 12,487 15,021 14,987 -23.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 9,995 10,827 12,414 12,472 12,487 15,021 14,987 -23.61%
NOSH 249,892 251,208 248,281 249,459 249,757 250,355 249,785 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -205.82% -335.68% -645.93% -2,796.97% -363.09% -341.76% -426.98% -
ROE -24.40% -28.15% -25.60% -29.60% -41.20% -37.56% -46.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.47 0.36 0.20 0.05 0.57 0.66 0.66 -20.20%
EPS -0.98 -1.21 -1.28 -1.48 -2.06 -2.25 -2.80 -50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0431 0.05 0.05 0.05 0.06 0.06 -23.62%
Adjusted Per Share Value based on latest NOSH - 249,459
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.05 0.04 0.02 0.01 0.06 0.07 0.07 -20.04%
EPS -0.11 -0.13 -0.14 -0.16 -0.23 -0.25 -0.31 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0048 0.0055 0.0055 0.0055 0.0066 0.0066 -23.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.10 0.05 0.04 0.04 0.03 0.04 -
P/RPS 16.87 27.67 25.23 75.59 7.05 4.55 6.10 96.66%
P/EPS -8.20 -8.24 -3.91 -2.70 -1.94 -1.33 -1.43 219.35%
EY -12.20 -12.13 -25.60 -37.00 -51.50 -75.11 -70.00 -68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.32 1.00 0.80 0.80 0.50 0.67 106.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 13/08/10 27/05/10 24/02/10 26/11/09 24/08/09 -
Price 0.065 0.09 0.09 0.05 0.05 0.05 0.04 -
P/RPS 13.71 24.90 45.42 94.49 8.81 7.58 6.10 71.32%
P/EPS -6.66 -7.42 -7.03 -3.38 -2.43 -2.22 -1.43 178.10%
EY -15.02 -13.48 -14.22 -29.60 -41.20 -45.07 -70.00 -64.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.09 1.80 1.00 1.00 0.83 0.67 80.59%

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