[XOX] QoQ Cumulative Quarter Result on 31-Mar-2011

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,675 50,772 35,767 0 0 0 0 -
PBT -20,280 -11,124 -4,588 0 0 0 0 -
Tax 0 0 0 0 0 0 0 -
NP -20,280 -11,124 -4,588 0 0 0 0 -
-
NP to SH -20,280 -11,124 -4,588 0 0 0 0 -
-
Tax Rate - - - - - - - -
Total Cost 85,955 61,896 40,355 0 0 0 0 -
-
Net Worth 8,629 21,045 27,833 0 0 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 8,629 21,045 27,833 0 0 0 0 -
NOSH 215,744 300,648 305,866 0 0 0 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -30.88% -21.91% -12.83% 0.00% 0.00% 0.00% 0.00% -
ROE -235.00% -52.86% -16.48% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.44 16.89 11.69 0.00 0.00 0.00 0.00 -
EPS -9.40 -3.70 -1.50 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.07 0.091 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.96 29.34 20.67 0.00 0.00 0.00 0.00 -
EPS -11.72 -6.43 -2.65 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.1216 0.1609 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 - - - - -
Price 0.235 0.21 0.39 0.00 0.00 0.00 0.00 -
P/RPS 0.77 1.24 3.34 0.00 0.00 0.00 0.00 -
P/EPS -2.50 -5.68 -26.00 0.00 0.00 0.00 0.00 -
EY -40.00 -17.62 -3.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 3.00 4.29 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 26/08/11 - - - - -
Price 0.255 0.245 0.26 0.00 0.00 0.00 0.00 -
P/RPS 0.84 1.45 2.22 0.00 0.00 0.00 0.00 -
P/EPS -2.71 -6.62 -17.33 0.00 0.00 0.00 0.00 -
EY -36.86 -15.10 -5.77 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.38 3.50 2.86 0.00 0.00 0.00 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