[SCN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 70.41%
YoY- -2805.41%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,117 15,025 14,538 15,976 20,956 25,981 28,022 -33.60%
PBT -11,501 -5,834 -5,834 -4,300 -14,366 1,552 6,642 -
Tax -10 0 0 0 -164 0 0 -
NP -11,511 -5,834 -5,834 -4,300 -14,530 1,552 6,642 -
-
NP to SH -11,511 -5,834 -5,834 -4,300 -14,530 1,552 6,642 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 26,628 20,859 20,372 20,276 35,486 24,429 21,380 15.68%
-
Net Worth 26,358 39,963 39,958 41,805 39,965 54,186 60,018 -42.07%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,497 3,344 5,001 -
Div Payout % - - - - 0.00% 215.52% 75.30% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 26,358 39,963 39,958 41,805 39,965 54,186 60,018 -42.07%
NOSH 200,139 199,817 199,794 199,074 199,827 200,689 200,060 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -76.15% -38.83% -40.13% -26.92% -69.34% 5.97% 23.70% -
ROE -43.67% -14.60% -14.60% -10.29% -36.36% 2.86% 11.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.55 7.52 7.28 8.03 10.49 12.95 14.01 -33.65%
EPS -5.76 -2.92 -2.92 -2.16 -7.27 0.77 3.32 -
DPS 0.00 0.00 0.00 0.00 1.25 1.67 2.50 -
NAPS 0.1317 0.20 0.20 0.21 0.20 0.27 0.30 -42.09%
Adjusted Per Share Value based on latest NOSH - 199,074
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.56 7.51 7.27 7.99 10.48 12.99 14.01 -33.59%
EPS -5.76 -2.92 -2.92 -2.15 -7.27 0.78 3.32 -
DPS 0.00 0.00 0.00 0.00 1.25 1.67 2.50 -
NAPS 0.1318 0.1998 0.1998 0.209 0.1998 0.2709 0.3001 -42.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.13 0.12 0.24 0.30 0.56 0.90 -
P/RPS 1.32 1.73 1.65 2.99 2.86 4.33 6.43 -65.03%
P/EPS -1.74 -4.45 -4.11 -11.11 -4.13 72.41 27.11 -
EY -57.51 -22.46 -24.33 -9.00 -24.24 1.38 3.69 -
DY 0.00 0.00 0.00 0.00 4.17 2.98 2.78 -
P/NAPS 0.76 0.65 0.60 1.14 1.50 2.07 3.00 -59.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/03/09 27/11/08 29/08/08 23/05/08 29/02/08 22/11/07 22/08/07 -
Price 0.09 0.19 0.11 0.27 0.17 0.39 0.85 -
P/RPS 1.19 2.53 1.51 3.36 1.62 3.01 6.07 -66.08%
P/EPS -1.56 -6.51 -3.77 -12.50 -2.34 50.43 25.60 -
EY -63.91 -15.37 -26.55 -8.00 -42.77 1.98 3.91 -
DY 0.00 0.00 0.00 0.00 7.35 4.27 2.94 -
P/NAPS 0.68 0.95 0.55 1.29 0.85 1.44 2.83 -61.18%

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