[JAVA] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -167.53%
YoY- -297.97%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 40,077 41,840 41,820 76,456 62,153 59,912 51,640 -15.53%
PBT -43,906 -26,020 -26,896 -46,845 -17,748 -616 -2,112 654.66%
Tax 0 0 0 -32 0 0 0 -
NP -43,906 -26,020 -26,896 -46,877 -17,748 -616 -2,112 654.66%
-
NP to SH -43,454 -25,712 -26,724 -46,511 -17,385 -404 -1,940 693.10%
-
Tax Rate - - - - - - - -
Total Cost 83,983 67,860 68,716 123,333 79,901 60,528 53,752 34.61%
-
Net Worth 138,685 157,880 164,855 171,688 204,601 210,416 216,517 -25.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,685 157,880 164,855 171,688 204,601 210,416 216,517 -25.67%
NOSH 173,356 173,495 173,532 173,422 173,390 168,333 173,214 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -109.55% -62.19% -64.31% -61.31% -28.56% -1.03% -4.09% -
ROE -31.33% -16.29% -16.21% -27.09% -8.50% -0.19% -0.90% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.12 24.12 24.10 44.09 35.85 35.59 29.81 -15.57%
EPS -25.07 -14.82 -15.40 -26.82 -10.03 -0.24 -1.12 692.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.91 0.95 0.99 1.18 1.25 1.25 -25.71%
Adjusted Per Share Value based on latest NOSH - 173,435
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.11 24.13 24.12 44.09 35.84 34.55 29.78 -15.54%
EPS -25.06 -14.83 -15.41 -26.82 -10.03 -0.23 -1.12 692.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7998 0.9105 0.9507 0.9902 1.18 1.2135 1.2487 -25.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.49 0.50 0.60 0.57 0.62 0.73 0.41 -
P/RPS 2.12 2.07 2.49 1.29 1.73 2.05 1.38 33.10%
P/EPS -1.95 -3.37 -3.90 -2.13 -6.18 -304.17 -36.61 -85.81%
EY -51.16 -29.64 -25.67 -47.05 -16.17 -0.33 -2.73 604.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.63 0.58 0.53 0.58 0.33 50.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 13/02/13 29/11/12 30/08/12 31/05/12 29/02/12 24/11/11 -
Price 0.51 0.46 0.51 0.59 0.55 0.58 0.75 -
P/RPS 2.21 1.91 2.12 1.34 1.53 1.63 2.52 -8.37%
P/EPS -2.03 -3.10 -3.31 -2.20 -5.49 -241.67 -66.96 -90.25%
EY -49.15 -32.22 -30.20 -45.46 -18.23 -0.41 -1.49 926.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.54 0.60 0.47 0.46 0.60 4.39%

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