[EFUTURE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.44%
YoY- -186.15%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,731 7,668 7,910 8,624 94,527 112,366 129,878 -84.67%
PBT -11,886 -10,761 -11,774 -14,044 -9,843 -8,760 -6,962 42.70%
Tax 587 0 0 0 1,354 0 -2 -
NP -11,299 -10,761 -11,774 -14,044 -8,489 -8,760 -6,964 37.95%
-
NP to SH -11,299 -10,761 -11,774 -14,044 -8,489 -8,760 -6,964 37.95%
-
Tax Rate - - - - - - - -
Total Cost 19,030 18,429 19,684 22,668 103,016 121,126 136,842 -73.06%
-
Net Worth 13,605 1,524,522 17,459 19,903 18,177 19,532 20,996 -25.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 13,605 1,524,522 17,459 19,903 18,177 19,532 20,996 -25.05%
NOSH 226,755 224,194 223,840 223,630 181,777 177,567 174,974 18.80%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -146.15% -140.34% -148.85% -162.85% -8.98% -7.80% -5.36% -
ROE -83.05% -0.71% -67.44% -70.56% -46.70% -44.85% -33.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.41 3.42 3.53 3.86 52.00 63.28 74.23 -87.10%
EPS -4.98 -4.80 -5.26 -6.28 -4.67 -4.93 -3.98 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 6.80 0.078 0.089 0.10 0.11 0.12 -36.92%
Adjusted Per Share Value based on latest NOSH - 223,630
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.13 3.11 3.21 3.50 38.32 45.55 52.65 -84.68%
EPS -4.58 -4.36 -4.77 -5.69 -3.44 -3.55 -2.82 38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 6.1805 0.0708 0.0807 0.0737 0.0792 0.0851 -25.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.07 0.04 0.04 0.05 0.06 0.07 -
P/RPS 2.05 2.05 1.13 1.04 0.10 0.09 0.09 698.97%
P/EPS -1.40 -1.46 -0.76 -0.64 -1.07 -1.22 -1.76 -14.11%
EY -71.18 -68.57 -131.50 -157.00 -93.40 -82.22 -56.86 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.01 0.51 0.45 0.50 0.55 0.58 59.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/03/10 30/11/09 28/08/09 26/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.05 0.05 0.05 0.05 0.05 0.06 0.06 -
P/RPS 1.47 1.46 1.41 1.30 0.10 0.09 0.08 592.65%
P/EPS -1.00 -1.04 -0.95 -0.80 -1.07 -1.22 -1.51 -23.96%
EY -99.66 -96.00 -105.20 -125.60 -93.40 -82.22 -66.33 31.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.01 0.64 0.56 0.50 0.55 0.50 40.06%

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