[CATCHA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -62.25%
YoY- 86733.33%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 25,151 16,477 6,727 37,500 27,864 18,054 8,164 111.57%
PBT -3,859 -2,387 -2,905 4,877 13,370 -2,605 -417 340.18%
Tax -343 -247 -3 -291 -193 -39 -55 238.43%
NP -4,202 -2,634 -2,908 4,586 13,177 -2,644 -472 328.97%
-
NP to SH -4,202 -2,634 -2,908 5,210 13,801 -2,396 -477 325.97%
-
Tax Rate - - - 5.97% 1.44% - - -
Total Cost 29,353 19,111 9,635 32,914 14,687 20,698 8,636 125.89%
-
Net Worth 24,235 25,581 25,581 28,274 36,352 20,196 22,888 3.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,235 25,581 25,581 28,274 36,352 20,196 22,888 3.88%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -16.71% -15.99% -43.23% 12.23% 47.29% -14.64% -5.78% -
ROE -17.34% -10.30% -11.37% 18.43% 37.96% -11.86% -2.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.68 12.24 5.00 27.85 20.70 13.41 6.06 111.65%
EPS -3.12 -1.96 -2.16 3.87 10.25 -1.78 -0.35 329.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.21 0.27 0.15 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.14 4.68 1.91 10.65 7.91 5.13 2.32 111.43%
EPS -1.19 -0.75 -0.83 1.48 3.92 -0.68 -0.14 315.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0727 0.0727 0.0803 0.1032 0.0574 0.065 3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.56 0.38 0.37 0.49 0.53 0.58 -
P/RPS 3.16 4.58 7.61 1.33 2.37 3.95 9.57 -52.19%
P/EPS -18.90 -28.63 -17.59 9.56 4.78 -29.78 -163.71 -76.25%
EY -5.29 -3.49 -5.68 10.46 20.92 -3.36 -0.61 321.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 2.95 2.00 1.76 1.81 3.53 3.41 -2.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.72 0.54 0.625 0.315 0.41 0.54 0.54 -
P/RPS 3.85 4.41 12.51 1.13 1.98 4.03 8.91 -42.81%
P/EPS -23.07 -27.60 -28.94 8.14 4.00 -30.34 -152.42 -71.56%
EY -4.33 -3.62 -3.46 12.28 25.00 -3.30 -0.66 250.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.84 3.29 1.50 1.52 3.60 3.18 16.50%

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