[DNONCE] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -536.43%
YoY- -188.04%
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 179,812 161,624 161,250 165,206 173,800 163,657 161,522 7.39%
PBT 2,224 -842 -793 528 3,600 41 -846 -
Tax -1,076 -863 -446 -442 -780 -835 -709 31.96%
NP 1,148 -1,705 -1,240 86 2,820 -794 -1,556 -
-
NP to SH 588 -1,842 -1,952 -1,222 280 -1,988 -2,873 -
-
Tax Rate 48.38% - - 83.71% 21.67% 2,036.59% - -
Total Cost 178,664 163,329 162,490 165,120 170,980 164,451 163,078 6.25%
-
Net Worth 43,654 43,725 44,145 45,259 44,187 45,979 45,083 -2.11%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 43,654 43,725 44,145 45,259 44,187 45,979 45,083 -2.11%
NOSH 44,545 45,077 45,046 45,259 43,750 45,078 45,083 -0.79%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 0.64% -1.05% -0.77% 0.05% 1.62% -0.49% -0.96% -
ROE 1.35% -4.21% -4.42% -2.70% 0.63% -4.32% -6.37% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 403.66 358.55 357.97 365.02 397.26 363.05 358.27 8.25%
EPS 1.32 -4.08 -4.33 -2.70 0.64 -4.41 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.98 1.00 1.01 1.02 1.00 -1.33%
Adjusted Per Share Value based on latest NOSH - 45,099
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 20.69 18.60 18.56 19.01 20.00 18.83 18.59 7.37%
EPS 0.07 -0.21 -0.22 -0.14 0.03 -0.23 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0503 0.0508 0.0521 0.0509 0.0529 0.0519 -2.18%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.18 0.24 0.34 0.43 0.45 0.50 0.72 -
P/RPS 0.04 0.07 0.09 0.12 0.11 0.14 0.20 -65.70%
P/EPS 13.64 -5.87 -7.85 -15.93 70.31 -11.34 -11.30 -
EY 7.33 -17.03 -12.75 -6.28 1.42 -8.82 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.35 0.43 0.45 0.49 0.72 -60.21%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 28/07/08 29/04/08 30/01/08 30/10/07 27/07/07 -
Price 0.12 0.13 0.24 0.37 0.38 0.45 0.72 -
P/RPS 0.03 0.04 0.07 0.10 0.10 0.12 0.20 -71.67%
P/EPS 9.09 -3.18 -5.54 -13.70 59.38 -10.20 -11.30 -
EY 11.00 -31.43 -18.06 -7.30 1.68 -9.80 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.24 0.37 0.38 0.44 0.72 -69.61%

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