[BIG] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.12%
YoY- -38.8%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 82,870 74,592 71,990 69,124 84,846 88,838 93,464 -7.68%
PBT -1,532 37 -2,840 1,136 -5,343 3,593 1,796 -
Tax -891 -226 -300 -240 -1,004 -104 0 -
NP -2,423 -189 -3,140 896 -6,347 3,489 1,796 -
-
NP to SH -2,423 -189 -3,140 896 -6,347 3,489 1,796 -
-
Tax Rate - 610.81% - 21.13% - 2.89% 0.00% -
Total Cost 85,293 74,781 75,130 68,228 91,193 85,349 91,668 -4.67%
-
Net Worth 52,887 54,433 53,938 54,808 56,257 64,943 63,388 -11.34%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,887 54,433 53,938 54,808 56,257 64,943 63,388 -11.34%
NOSH 48,079 47,333 48,159 47,659 48,083 48,106 48,021 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.92% -0.25% -4.36% 1.30% -7.48% 3.93% 1.92% -
ROE -4.58% -0.35% -5.82% 1.63% -11.28% 5.37% 2.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 172.36 157.59 149.48 145.04 176.46 184.67 194.63 -7.76%
EPS -5.04 -0.40 -6.52 1.88 -13.20 7.25 3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.15 1.12 1.15 1.17 1.35 1.32 -11.41%
Adjusted Per Share Value based on latest NOSH - 47,659
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 130.54 117.50 113.40 108.89 133.65 139.94 147.23 -7.68%
EPS -3.82 -0.30 -4.95 1.41 -10.00 5.50 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8331 0.8575 0.8497 0.8634 0.8862 1.023 0.9985 -11.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.28 0.41 0.47 0.57 0.57 0.48 -
P/RPS 0.15 0.18 0.27 0.32 0.32 0.31 0.25 -28.79%
P/EPS -4.96 -70.00 -6.29 25.00 -4.32 7.86 12.83 -
EY -20.16 -1.43 -15.90 4.00 -23.16 12.73 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.37 0.41 0.49 0.42 0.36 -25.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.31 0.35 0.40 0.30 0.60 0.60 0.65 -
P/RPS 0.18 0.22 0.27 0.21 0.34 0.32 0.33 -33.16%
P/EPS -6.15 -87.50 -6.13 15.96 -4.55 8.27 17.38 -
EY -16.26 -1.14 -16.30 6.27 -22.00 12.09 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.36 0.26 0.51 0.44 0.49 -31.06%

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