[STRAITS] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 49.68%
YoY- 53.38%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 8,344 17,432 21,945 22,092 15,108 22,552 20,172 -44.45%
PBT -3,280 -3,976 -3,225 -2,744 -5,516 -4,659 -4,524 -19.27%
Tax 0 -385 322 512 1,080 768 20 -
NP -3,280 -4,361 -2,902 -2,232 -4,436 -3,891 -4,504 -19.04%
-
NP to SH -3,280 -4,361 -2,902 -2,232 -4,436 -3,891 -4,504 -19.04%
-
Tax Rate - - - - - - - -
Total Cost 11,624 21,793 24,847 24,324 19,544 26,443 24,676 -39.43%
-
Net Worth 14,002 14,550 16,287 16,857 16,909 17,994 18,485 -16.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 14,002 14,550 16,287 16,857 16,909 17,994 18,485 -16.88%
NOSH 103,797 101,892 99,862 97,894 98,141 98,010 97,913 3.96%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -39.31% -25.02% -13.23% -10.10% -29.36% -17.25% -22.33% -
ROE -23.42% -29.97% -17.82% -13.24% -26.23% -21.62% -24.36% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.04 17.11 21.98 22.57 15.39 23.01 20.60 -46.56%
EPS -3.16 -4.28 -2.91 -2.28 -4.52 -3.97 -4.60 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1428 0.1631 0.1722 0.1723 0.1836 0.1888 -20.06%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.84 1.75 2.21 2.22 1.52 2.27 2.03 -44.44%
EPS -0.33 -0.44 -0.29 -0.22 -0.45 -0.39 -0.45 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0146 0.0164 0.017 0.017 0.0181 0.0186 -16.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.13 0.18 0.30 0.14 0.12 0.15 0.25 -
P/RPS 1.62 1.05 1.37 0.62 0.78 0.65 1.21 21.45%
P/EPS -4.11 -4.21 -10.32 -6.14 -2.65 -3.78 -5.43 -16.93%
EY -24.31 -23.78 -9.69 -16.29 -37.67 -26.47 -18.40 20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.26 1.84 0.81 0.70 0.82 1.32 -19.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 27/02/09 28/11/08 28/08/08 27/05/08 27/02/08 22/11/07 -
Price 0.13 0.14 0.16 0.32 0.14 0.14 0.22 -
P/RPS 1.62 0.82 0.73 1.42 0.91 0.61 1.07 31.81%
P/EPS -4.11 -3.27 -5.50 -14.04 -3.10 -3.53 -4.78 -9.56%
EY -24.31 -30.57 -18.17 -7.13 -32.29 -28.36 -20.91 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.98 1.86 0.81 0.76 1.17 -12.34%

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