[JAVA] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 16.8%
YoY- -257.63%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 59,912 51,640 53,161 52,526 55,856 59,768 131,017 -40.56%
PBT -616 -2,112 -12,058 -12,790 -15,366 -15,776 6,903 -
Tax 0 0 157 124 186 256 -4 -
NP -616 -2,112 -11,901 -12,666 -15,180 -15,520 6,899 -
-
NP to SH -404 -1,940 -11,687 -12,440 -14,952 -15,316 7,045 -
-
Tax Rate - - - - - - 0.06% -
Total Cost 60,528 53,752 65,062 65,193 71,036 75,288 124,118 -37.96%
-
Net Worth 210,416 216,517 216,747 220,243 225,159 225,235 228,984 -5.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 210,416 216,517 216,747 220,243 225,159 225,235 228,984 -5.46%
NOSH 168,333 173,214 173,397 173,420 175,905 173,257 173,472 -1.97%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.03% -4.09% -22.39% -24.11% -27.18% -25.97% 5.27% -
ROE -0.19% -0.90% -5.39% -5.65% -6.64% -6.80% 3.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.59 29.81 30.66 30.29 31.75 34.50 75.53 -39.36%
EPS -0.24 -1.12 -6.74 -7.17 -8.50 -8.84 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.25 1.27 1.28 1.30 1.32 -3.55%
Adjusted Per Share Value based on latest NOSH - 173,271
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.55 29.78 30.66 30.29 32.21 34.47 75.56 -40.56%
EPS -0.23 -1.12 -6.74 -7.17 -8.62 -8.83 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2135 1.2487 1.25 1.2702 1.2985 1.299 1.3206 -5.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.73 0.41 0.72 0.92 0.60 0.60 0.63 -
P/RPS 2.05 1.38 2.35 3.04 1.89 1.74 0.83 82.41%
P/EPS -304.17 -36.61 -10.68 -12.83 -7.06 -6.79 15.51 -
EY -0.33 -2.73 -9.36 -7.80 -14.17 -14.73 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.33 0.58 0.72 0.47 0.46 0.48 13.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 22/08/11 30/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.58 0.75 0.49 0.68 0.63 0.51 0.55 -
P/RPS 1.63 2.52 1.60 2.25 1.98 1.48 0.73 70.58%
P/EPS -241.67 -66.96 -7.27 -9.48 -7.41 -5.77 13.54 -
EY -0.41 -1.49 -13.76 -10.55 -13.49 -17.33 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.39 0.54 0.49 0.39 0.42 6.23%

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