[EKA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.97%
YoY- -1109.44%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 80,724 89,782 94,752 159,256 175,884 201,022 215,824 -48.05%
PBT -24,944 -7,638 -6,052 -46,918 -51,174 -57,438 3,484 -
Tax -64 -400 -700 1,665 -824 -884 -772 -80.95%
NP -25,008 -8,038 -6,752 -45,253 -51,998 -58,322 2,712 -
-
NP to SH -25,008 -8,038 -6,752 -45,253 -51,998 -58,322 2,712 -
-
Tax Rate - - - - - - 22.16% -
Total Cost 105,732 97,820 101,504 204,509 227,882 259,344 213,112 -37.30%
-
Net Worth 34,796 40,789 43,097 44,403 50,398 61,202 92,014 -47.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 34,796 40,789 43,097 44,403 50,398 61,202 92,014 -47.67%
NOSH 119,988 119,970 119,716 120,010 119,996 120,004 121,071 -0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -30.98% -8.95% -7.13% -28.42% -29.56% -29.01% 1.26% -
ROE -71.87% -19.71% -15.67% -101.91% -103.17% -95.29% 2.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.28 74.84 79.15 132.70 146.57 167.51 178.26 -47.74%
EPS -20.84 -6.70 -5.64 -37.71 -43.33 -48.60 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.36 0.37 0.42 0.51 0.76 -47.36%
Adjusted Per Share Value based on latest NOSH - 120,077
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.87 28.78 30.37 51.04 56.37 64.43 69.17 -48.05%
EPS -8.02 -2.58 -2.16 -14.50 -16.67 -18.69 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1307 0.1381 0.1423 0.1615 0.1962 0.2949 -47.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.46 0.22 0.22 0.19 0.26 0.44 -
P/RPS 0.51 0.06 0.15 0.17 0.13 0.16 0.25 60.77%
P/EPS -1.63 -0.20 -0.53 -0.58 -0.44 -0.53 19.64 -
EY -61.30 -492.01 -187.44 -171.40 -228.07 -186.92 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 0.00 0.59 0.45 0.51 0.58 59.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 27/05/10 -
Price 0.27 0.41 0.22 0.20 0.21 0.19 0.26 -
P/RPS 0.40 0.05 0.15 0.15 0.14 0.11 0.15 92.18%
P/EPS -1.30 -0.18 -0.53 -0.53 -0.48 -0.39 11.61 -
EY -77.19 -552.02 -187.44 -188.54 -206.35 -255.79 8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 0.54 0.50 0.37 0.34 95.46%

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