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

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 97.3%
YoY- 71.07%
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 28,917 18,150 11,711 3,299 15,117 11,269 7,269 150.43%
PBT -3,839 -1,546 -848 -311 -11,501 -4,376 -2,917 20.03%
Tax -336 0 0 0 -10 0 0 -
NP -4,175 -1,546 -848 -311 -11,511 -4,376 -2,917 26.91%
-
NP to SH -4,175 -1,546 -848 -311 -11,511 -4,376 -2,917 26.91%
-
Tax Rate - - - - - - - -
Total Cost 33,092 19,696 12,559 3,610 26,628 15,645 10,186 118.88%
-
Net Worth 21,999 24,495 25,238 25,268 26,358 39,963 39,958 -32.75%
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 21,999 24,495 25,238 25,268 26,358 39,963 39,958 -32.75%
NOSH 199,999 200,779 201,904 194,375 200,139 199,817 199,794 0.06%
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 -14.44% -8.52% -7.24% -9.43% -76.15% -38.83% -40.13% -
ROE -18.98% -6.31% -3.36% -1.23% -43.67% -10.95% -7.30% -
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 14.46 9.04 5.80 1.70 7.55 5.64 3.64 150.19%
EPS -2.09 -0.77 -0.42 -0.16 -5.76 -2.19 -1.46 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.122 0.125 0.13 0.1317 0.20 0.20 -32.79%
Adjusted Per Share Value based on latest NOSH - 194,375
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.46 9.08 5.86 1.65 7.56 5.63 3.63 150.65%
EPS -2.09 -0.77 -0.42 -0.16 -5.76 -2.19 -1.46 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1225 0.1262 0.1263 0.1318 0.1998 0.1998 -32.75%
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 0.11 0.09 0.12 0.10 0.10 0.13 0.12 -
P/RPS 0.76 1.00 2.07 5.89 1.32 2.31 3.30 -62.32%
P/EPS -5.27 -11.69 -28.57 -62.50 -1.74 -5.94 -8.22 -25.58%
EY -18.98 -8.56 -3.50 -1.60 -57.51 -16.85 -12.17 34.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.96 0.77 0.76 0.65 0.60 40.44%
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 25/02/10 30/11/09 20/08/09 28/05/09 23/03/09 27/11/08 29/08/08 -
Price 0.10 0.11 0.09 0.10 0.09 0.19 0.11 -
P/RPS 0.69 1.22 1.55 5.89 1.19 3.37 3.02 -62.52%
P/EPS -4.79 -14.29 -21.43 -62.50 -1.56 -8.68 -7.53 -25.97%
EY -20.88 -7.00 -4.67 -1.60 -63.91 -11.53 -13.27 35.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.72 0.77 0.68 0.95 0.55 39.76%

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