[RA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 547.37%
YoY- -35.15%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,814 1,860 2,249 2,398 2,012 1,460 2,508 -19.47%
PBT -716 -176 114 492 76 -304 212 -
Tax 0 0 0 0 0 0 0 -
NP -716 -176 114 492 76 -304 212 -
-
NP to SH -716 -176 114 492 76 -304 212 -
-
Tax Rate - - 0.00% 0.00% 0.00% - 0.00% -
Total Cost 2,530 2,036 2,135 1,906 1,936 1,764 2,296 6.70%
-
Net Worth 11,187 4,437 4,509 4,948 4,439 4,325 4,604 81.03%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 11,187 4,437 4,509 4,948 4,439 4,325 4,604 81.03%
NOSH 111,875 62,857 63,333 65,892 63,333 63,333 66,250 41.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -39.47% -9.46% 5.07% 20.51% 3.78% -20.82% 8.45% -
ROE -6.40% -3.97% 2.53% 9.94% 1.71% -7.03% 4.60% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.62 2.96 3.55 3.64 3.18 2.31 3.79 -43.34%
EPS -0.64 -0.28 0.18 0.75 0.12 -0.48 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0706 0.0712 0.0751 0.0701 0.0683 0.0695 27.53%
Adjusted Per Share Value based on latest NOSH - 64,705
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.19 0.19 0.23 0.25 0.21 0.15 0.26 -18.91%
EPS -0.07 -0.02 0.01 0.05 0.01 -0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0046 0.0047 0.0051 0.0046 0.0045 0.0048 80.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.16 0.12 0.12 0.12 0.16 0.11 0.08 -
P/RPS 9.87 4.06 3.38 3.30 5.04 4.77 2.11 180.48%
P/EPS -25.00 -42.86 66.67 16.07 133.33 -22.92 25.00 -
EY -4.00 -2.33 1.50 6.22 0.75 -4.36 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.70 1.69 1.60 2.28 1.61 1.15 24.70%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 02/03/11 23/11/10 17/08/10 18/05/10 24/02/10 -
Price 0.135 0.12 0.12 0.12 0.14 0.18 0.11 -
P/RPS 8.33 4.06 3.38 3.30 4.41 7.81 2.91 101.99%
P/EPS -21.09 -42.86 66.67 16.07 116.67 -37.50 34.38 -
EY -4.74 -2.33 1.50 6.22 0.86 -2.67 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.70 1.69 1.60 2.00 2.64 1.58 -9.98%

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