[SSB8] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -78.09%
YoY- -218.17%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,248 4,797 2,932 9,961 7,497 7,044 3,576 45.01%
PBT -2,720 -1,542 -675 -6,965 -3,928 63 340 -
Tax 0 0 0 1 0 0 0 -
NP -2,720 -1,542 -675 -6,964 -3,928 63 340 -
-
NP to SH -2,660 -1,483 -641 -6,828 -3,834 113 379 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 8,968 6,339 3,607 16,925 11,425 6,981 3,236 97.17%
-
Net Worth 33,375 34,661 34,786 35,951 39,016 38,849 43,584 -16.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 33,375 34,661 34,786 35,951 39,016 38,849 43,584 -16.28%
NOSH 250,943 251,355 246,538 250,185 250,588 225,999 252,666 -0.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -43.53% -32.15% -23.02% -69.91% -52.39% 0.89% 9.51% -
ROE -7.97% -4.28% -1.84% -18.99% -9.83% 0.29% 0.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.49 1.91 1.19 3.98 2.99 3.12 1.42 45.36%
EPS -1.06 -0.59 -0.26 -2.73 -1.53 0.05 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1379 0.1411 0.1437 0.1557 0.1719 0.1725 -15.90%
Adjusted Per Share Value based on latest NOSH - 249,743
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.27 0.21 0.13 0.44 0.33 0.31 0.16 41.69%
EPS -0.12 -0.07 -0.03 -0.30 -0.17 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0153 0.0153 0.0158 0.0172 0.0171 0.0192 -16.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.08 0.12 0.14 0.12 0.11 0.14 0.16 -
P/RPS 3.21 6.29 11.77 3.01 3.68 4.49 11.30 -56.75%
P/EPS -7.55 -20.34 -53.85 -4.40 -7.19 280.00 106.67 -
EY -13.25 -4.92 -1.86 -22.74 -13.91 0.36 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.87 0.99 0.84 0.71 0.81 0.93 -25.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 28/05/07 27/02/07 29/11/06 05/09/06 29/05/06 -
Price 0.08 0.09 0.11 0.14 0.12 0.11 0.12 -
P/RPS 3.21 4.72 9.25 3.52 4.01 3.53 8.48 -47.64%
P/EPS -7.55 -15.25 -42.31 -5.13 -7.84 220.00 80.00 -
EY -13.25 -6.56 -2.36 -19.49 -12.75 0.45 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.78 0.97 0.77 0.64 0.70 -9.75%

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