[RA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -72.06%
YoY- 107.71%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,398 2,012 1,460 2,508 3,105 2,912 1,912 16.28%
PBT 492 76 -304 212 758 772 -16 -
Tax 0 0 0 0 0 0 0 -
NP 492 76 -304 212 758 772 -16 -
-
NP to SH 492 76 -304 212 758 772 -16 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 1,906 1,936 1,764 2,296 2,346 2,140 1,928 -0.76%
-
Net Worth 4,948 4,439 4,325 4,604 4,905 4,717 4,310 9.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,948 4,439 4,325 4,604 4,905 4,717 4,310 9.63%
NOSH 65,892 63,333 63,333 66,250 65,402 65,423 65,118 0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.51% 3.78% -20.82% 8.45% 24.43% 26.51% -0.84% -
ROE 9.94% 1.71% -7.03% 4.60% 15.47% 16.37% -0.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.64 3.18 2.31 3.79 4.75 4.45 2.94 15.28%
EPS 0.75 0.12 -0.48 0.32 1.16 1.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0701 0.0683 0.0695 0.075 0.0721 0.0662 8.76%
Adjusted Per Share Value based on latest NOSH - 64,909
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.25 0.21 0.15 0.26 0.32 0.30 0.20 16.02%
EPS 0.05 0.01 -0.03 0.02 0.08 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0046 0.0045 0.0048 0.0051 0.0049 0.0045 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.16 0.11 0.08 0.09 0.09 0.10 -
P/RPS 3.30 5.04 4.77 2.11 1.90 2.02 3.41 -2.16%
P/EPS 16.07 133.33 -22.92 25.00 7.76 7.63 -406.99 -
EY 6.22 0.75 -4.36 4.00 12.89 13.11 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.28 1.61 1.15 1.20 1.25 1.51 3.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 17/08/10 18/05/10 24/02/10 17/11/09 18/08/09 15/05/09 -
Price 0.12 0.14 0.18 0.11 0.08 0.08 0.09 -
P/RPS 3.30 4.41 7.81 2.91 1.68 1.80 3.07 4.92%
P/EPS 16.07 116.67 -37.50 34.38 6.90 6.78 -366.29 -
EY 6.22 0.86 -2.67 2.91 14.50 14.75 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.00 2.64 1.58 1.07 1.11 1.36 11.43%

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