[JAVA] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -87.92%
YoY- -91.51%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 140,586 131,077 150,060 179,612 259,197 262,377 273,324 -35.82%
PBT -11,712 -8,322 -4,166 2,784 17,159 20,722 22,186 -
Tax 467 -244 -366 -680 286 -4 -6 -
NP -11,245 -8,566 -4,532 2,104 17,445 20,718 22,180 -
-
NP to SH -11,195 -8,562 -4,534 2,108 17,449 20,724 22,188 -
-
Tax Rate - - - 24.43% -1.67% 0.02% 0.03% -
Total Cost 151,831 139,643 154,592 177,508 241,752 241,658 251,144 -28.52%
-
Net Worth 222,084 227,373 230,161 242,419 227,810 222,506 225,959 -1.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 5,777 - - -
Div Payout % - - - - 33.11% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,084 227,373 230,161 242,419 227,810 222,506 225,959 -1.14%
NOSH 173,503 173,567 173,053 175,666 165,080 162,413 156,916 6.93%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -8.00% -6.54% -3.02% 1.17% 6.73% 7.90% 8.11% -
ROE -5.04% -3.77% -1.97% 0.87% 7.66% 9.31% 9.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.03 75.52 86.71 102.25 157.01 161.55 174.18 -39.98%
EPS -6.45 -4.93 -2.62 1.20 10.57 12.76 14.14 -
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.28 1.31 1.33 1.38 1.38 1.37 1.44 -7.55%
Adjusted Per Share Value based on latest NOSH - 175,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.08 75.59 86.54 103.58 149.48 151.32 157.63 -35.82%
EPS -6.46 -4.94 -2.61 1.22 10.06 11.95 12.80 -
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 1.2808 1.3113 1.3274 1.3981 1.3138 1.2832 1.3031 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.45 0.50 0.74 1.58 1.55 1.69 -
P/RPS 0.77 0.60 0.58 0.72 1.01 0.96 0.97 -14.27%
P/EPS -9.61 -9.12 -19.08 61.67 14.95 12.15 11.95 -
EY -10.41 -10.96 -5.24 1.62 6.69 8.23 8.37 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.48 0.34 0.38 0.54 1.14 1.13 1.17 -44.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 22/05/09 24/02/09 26/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.69 0.70 0.41 0.44 1.30 1.86 1.50 -
P/RPS 0.85 0.93 0.47 0.43 0.83 1.15 0.86 -0.77%
P/EPS -10.69 -14.19 -15.65 36.67 12.30 14.58 10.61 -
EY -9.35 -7.05 -6.39 2.73 8.13 6.86 9.43 -
DY 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.54 0.53 0.31 0.32 0.94 1.36 1.04 -35.42%

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