[D&O] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -43.19%
YoY- -105.73%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 264,064 239,368 192,225 191,666 185,136 183,460 170,671 33.80%
PBT 1,510 -2,908 -3,552 -7,222 -4,456 -6,576 -2,259 -
Tax -2,332 -3,136 -232 -2,030 -1,754 -1,800 -1,262 50.64%
NP -822 -6,044 -3,784 -9,253 -6,210 -8,376 -3,521 -62.11%
-
NP to SH -3,534 -8,276 -5,819 -10,344 -7,224 -9,464 -3,245 5.85%
-
Tax Rate 154.44% - - - - - - -
Total Cost 264,886 245,412 196,009 200,919 191,346 191,836 174,192 32.27%
-
Net Worth 122,511 133,992 131,217 127,522 131,496 133,087 132,360 -5.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,511 133,992 131,217 127,522 131,496 133,087 132,360 -5.02%
NOSH 981,666 985,238 977,049 969,749 976,216 985,833 969,677 0.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.31% -2.52% -1.97% -4.83% -3.35% -4.57% -2.06% -
ROE -2.88% -6.18% -4.43% -8.11% -5.49% -7.11% -2.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.90 24.30 19.67 19.76 18.96 18.61 17.60 32.72%
EPS -0.36 -0.84 -0.60 -1.07 -0.74 -0.96 -0.33 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.136 0.1343 0.1315 0.1347 0.135 0.1365 -5.80%
Adjusted Per Share Value based on latest NOSH - 987,142
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.30 19.31 15.51 15.46 14.94 14.80 13.77 33.78%
EPS -0.29 -0.67 -0.47 -0.83 -0.58 -0.76 -0.26 7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.1081 0.1059 0.1029 0.1061 0.1074 0.1068 -5.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.175 0.15 0.14 0.14 0.14 0.17 0.17 -
P/RPS 0.65 0.62 0.71 0.71 0.74 0.91 0.97 -23.44%
P/EPS -48.61 -17.86 -23.51 -13.12 -18.92 -17.71 -50.80 -2.89%
EY -2.06 -5.60 -4.25 -7.62 -5.29 -5.65 -1.97 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.10 1.04 1.06 1.04 1.26 1.25 7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 -
Price 0.34 0.18 0.12 0.16 0.14 0.14 0.18 -
P/RPS 1.26 0.74 0.61 0.81 0.74 0.75 1.02 15.14%
P/EPS -94.44 -21.43 -20.15 -15.00 -18.92 -14.58 -53.79 45.58%
EY -1.06 -4.67 -4.96 -6.67 -5.29 -6.86 -1.86 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.32 0.89 1.22 1.04 1.04 1.32 62.00%

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