[ANNUM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1240.63%
YoY- -535.28%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 60,598 33,434 118,304 82,791 53,917 27,894 123,672 -37.87%
PBT -4,157 -1,255 -10,496 -2,055 775 -1,840 -2,939 26.03%
Tax -1,543 -762 -3,616 -2,633 -287 -46 -1,208 17.74%
NP -5,700 -2,017 -14,112 -4,688 488 -1,886 -4,147 23.64%
-
NP to SH -5,700 -2,017 -14,112 -4,688 411 -2,274 -4,147 23.64%
-
Tax Rate - - - - 37.03% - - -
Total Cost 66,298 35,451 132,416 87,479 53,429 29,780 127,819 -35.46%
-
Net Worth 115,499 119,970 121,448 131,264 115,080 160,623 135,631 -10.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 115,499 119,970 121,448 131,264 115,080 160,623 135,631 -10.16%
NOSH 75,000 74,981 74,968 75,008 63,230 90,238 74,934 0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -9.41% -6.03% -11.93% -5.66% 0.91% -6.76% -3.35% -
ROE -4.94% -1.68% -11.62% -3.57% 0.36% -1.42% -3.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.80 44.59 157.81 110.38 85.27 30.91 165.04 -37.90%
EPS -7.60 -2.69 -18.82 -6.25 0.65 -2.52 -5.53 23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.60 1.62 1.75 1.82 1.78 1.81 -10.21%
Adjusted Per Share Value based on latest NOSH - 75,014
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.64 14.70 52.00 36.39 23.70 12.26 54.36 -37.86%
EPS -2.51 -0.89 -6.20 -2.06 0.18 -1.00 -1.82 23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5077 0.5273 0.5338 0.577 0.5058 0.706 0.5962 -10.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.45 0.46 0.455 0.63 0.68 0.57 -
P/RPS 0.50 1.01 0.29 0.41 0.74 2.20 0.35 26.87%
P/EPS -5.26 -16.73 -2.44 -7.28 96.92 -26.98 -10.30 -36.13%
EY -19.00 -5.98 -40.92 -13.74 1.03 -3.71 -9.71 56.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.26 0.35 0.38 0.31 -11.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.33 0.37 0.44 0.46 0.51 0.61 0.57 -
P/RPS 0.41 0.83 0.28 0.42 0.60 1.97 0.35 11.13%
P/EPS -4.34 -13.75 -2.34 -7.36 78.46 -24.21 -10.30 -43.82%
EY -23.03 -7.27 -42.78 -13.59 1.27 -4.13 -9.71 77.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.27 0.26 0.28 0.34 0.31 -22.88%

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