[STRAITS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.2%
YoY- 26.06%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,617 6,644 4,516 2,086 17,432 16,459 11,046 3.40%
PBT -3,603 -1,991 -1,370 -820 -3,976 -2,419 -1,372 90.00%
Tax -14 0 0 0 -385 242 256 -
NP -3,617 -1,991 -1,370 -820 -4,361 -2,177 -1,116 118.53%
-
NP to SH -3,617 -1,991 -1,370 -820 -4,361 -2,177 -1,116 118.53%
-
Tax Rate - - - - - - - -
Total Cost 15,234 8,635 5,886 2,906 21,793 18,636 12,162 16.15%
-
Net Worth 14,311 13,349 1,399 14,002 14,550 16,287 16,857 -10.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 14,311 13,349 1,399 14,002 14,550 16,287 16,857 -10.31%
NOSH 107,850 107,567 10,778 103,797 101,892 99,862 97,894 6.65%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -31.14% -29.97% -30.34% -39.31% -25.02% -13.23% -10.10% -
ROE -25.27% -14.91% -97.92% -5.86% -29.97% -13.37% -6.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.77 6.18 41.90 2.01 17.11 16.48 11.28 -3.02%
EPS -3.36 -1.85 -12.71 -0.79 -4.28 -2.18 -1.14 105.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1241 0.1298 0.1349 0.1428 0.1631 0.1722 -15.90%
Adjusted Per Share Value based on latest NOSH - 103,797
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.17 0.67 0.45 0.21 1.75 1.66 1.11 3.56%
EPS -0.36 -0.20 -0.14 -0.08 -0.44 -0.22 -0.11 119.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0134 0.0014 0.0141 0.0146 0.0164 0.017 -10.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.12 0.13 0.13 0.18 0.30 0.14 -
P/RPS 0.84 1.94 0.31 6.47 1.05 1.82 1.24 -22.81%
P/EPS -2.68 -6.48 -1.02 -16.46 -4.21 -13.76 -12.28 -63.65%
EY -37.26 -15.42 -97.77 -6.08 -23.78 -7.27 -8.14 174.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.97 1.00 0.96 1.26 1.84 0.81 -10.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 26/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.12 0.11 0.12 0.13 0.14 0.16 0.32 -
P/RPS 1.11 1.78 0.29 6.47 0.82 0.97 2.84 -46.45%
P/EPS -3.58 -5.94 -0.94 -16.46 -3.27 -7.34 -28.07 -74.56%
EY -27.95 -16.83 -105.92 -6.08 -30.57 -13.63 -3.56 293.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.92 0.96 0.98 0.98 1.86 -38.28%

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