[D&O] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -191.65%
YoY- -599.16%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 192,225 191,666 185,136 183,460 170,671 172,042 165,150 10.59%
PBT -3,552 -7,222 -4,456 -6,576 -2,259 -1,161 1,308 -
Tax -232 -2,030 -1,754 -1,800 -1,262 -2,117 -2,492 -79.31%
NP -3,784 -9,253 -6,210 -8,376 -3,521 -3,278 -1,184 116.20%
-
NP to SH -5,819 -10,344 -7,224 -9,464 -3,245 -5,028 -1,448 151.70%
-
Tax Rate - - - - - - 190.52% -
Total Cost 196,009 200,919 191,346 191,836 174,192 175,321 166,334 11.51%
-
Net Worth 131,217 127,522 131,496 133,087 132,360 131,706 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 131,217 127,522 131,496 133,087 132,360 131,706 0 -
NOSH 977,049 969,749 976,216 985,833 969,677 975,599 1,013,333 -2.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.97% -4.83% -3.35% -4.57% -2.06% -1.91% -0.72% -
ROE -4.43% -8.11% -5.49% -7.11% -2.45% -3.82% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.67 19.76 18.96 18.61 17.60 17.63 16.30 13.28%
EPS -0.60 -1.07 -0.74 -0.96 -0.33 -0.52 -0.14 162.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1315 0.1347 0.135 0.1365 0.135 0.00 -
Adjusted Per Share Value based on latest NOSH - 985,833
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.51 15.46 14.94 14.80 13.77 13.88 13.32 10.62%
EPS -0.47 -0.83 -0.58 -0.76 -0.26 -0.41 -0.12 147.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1029 0.1061 0.1074 0.1068 0.1063 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.14 0.17 0.17 0.17 0.21 -
P/RPS 0.71 0.71 0.74 0.91 0.97 0.96 1.29 -32.71%
P/EPS -23.51 -13.12 -18.92 -17.71 -50.80 -32.99 -146.96 -70.36%
EY -4.25 -7.62 -5.29 -5.65 -1.97 -3.03 -0.68 237.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.04 1.26 1.25 1.26 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.12 0.16 0.14 0.14 0.18 0.17 0.19 -
P/RPS 0.61 0.81 0.74 0.75 1.02 0.96 1.17 -35.09%
P/EPS -20.15 -15.00 -18.92 -14.58 -53.79 -32.99 -132.97 -71.41%
EY -4.96 -6.67 -5.29 -6.86 -1.86 -3.03 -0.75 250.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 1.04 1.04 1.32 1.26 0.00 -

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