[SCN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -97.29%
YoY- 20.78%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 24,200 23,422 13,196 15,117 15,025 14,538 15,976 31.86%
PBT -2,061 -1,696 -1,244 -11,501 -5,834 -5,834 -4,300 -38.72%
Tax 0 0 0 -10 0 0 0 -
NP -2,061 -1,696 -1,244 -11,511 -5,834 -5,834 -4,300 -38.72%
-
NP to SH -2,061 -1,696 -1,244 -11,511 -5,834 -5,834 -4,300 -38.72%
-
Tax Rate - - - - - - - -
Total Cost 26,261 25,118 14,440 26,628 20,859 20,372 20,276 18.80%
-
Net Worth 24,495 25,238 25,268 26,358 39,963 39,958 41,805 -29.95%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 24,495 25,238 25,268 26,358 39,963 39,958 41,805 -29.95%
NOSH 200,779 201,904 194,375 200,139 199,817 199,794 199,074 0.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -8.52% -7.24% -9.43% -76.15% -38.83% -40.13% -26.92% -
ROE -8.42% -6.72% -4.92% -43.67% -14.60% -14.60% -10.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.05 11.60 6.79 7.55 7.52 7.28 8.03 31.04%
EPS -1.03 -0.84 -0.64 -5.76 -2.92 -2.92 -2.16 -38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.125 0.13 0.1317 0.20 0.20 0.21 -30.35%
Adjusted Per Share Value based on latest NOSH - 199,774
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.10 11.71 6.60 7.56 7.51 7.27 7.99 31.84%
EPS -1.03 -0.85 -0.62 -5.76 -2.92 -2.92 -2.15 -38.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1262 0.1263 0.1318 0.1998 0.1998 0.209 -29.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.12 0.10 0.10 0.13 0.12 0.24 -
P/RPS 0.75 1.03 1.47 1.32 1.73 1.65 2.99 -60.19%
P/EPS -8.77 -14.29 -15.63 -1.74 -4.45 -4.11 -11.11 -14.57%
EY -11.41 -7.00 -6.40 -57.51 -22.46 -24.33 -9.00 17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.77 0.76 0.65 0.60 1.14 -25.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 20/08/09 28/05/09 23/03/09 27/11/08 29/08/08 23/05/08 -
Price 0.11 0.09 0.10 0.09 0.19 0.11 0.27 -
P/RPS 0.91 0.78 1.47 1.19 2.53 1.51 3.36 -58.10%
P/EPS -10.71 -10.71 -15.63 -1.56 -6.51 -3.77 -12.50 -9.78%
EY -9.33 -9.33 -6.40 -63.91 -15.37 -26.55 -8.00 10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 0.77 0.68 0.95 0.55 1.29 -21.32%

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