[BIG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -342.53%
YoY- -261.05%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,944 35,995 17,281 84,846 66,629 46,732 21,710 87.85%
PBT 28 -1,420 284 -5,343 2,695 898 372 -82.14%
Tax -170 -150 -60 -1,004 -78 0 -6 827.50%
NP -142 -1,570 224 -6,347 2,617 898 366 -
-
NP to SH -142 -1,570 224 -6,347 2,617 898 366 -
-
Tax Rate 607.14% - 21.13% - 2.89% 0.00% 1.61% -
Total Cost 56,086 37,565 17,057 91,193 64,012 45,834 21,344 90.31%
-
Net Worth 54,433 53,938 54,808 56,257 64,943 63,388 62,605 -8.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,433 53,938 54,808 56,257 64,943 63,388 62,605 -8.89%
NOSH 47,333 48,159 47,659 48,083 48,106 48,021 48,157 -1.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.25% -4.36% 1.30% -7.48% 3.93% 1.92% 1.69% -
ROE -0.26% -2.91% 0.41% -11.28% 4.03% 1.42% 0.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 118.19 74.74 36.26 176.46 138.50 97.31 45.08 90.02%
EPS -0.30 -3.26 0.47 -13.20 5.44 1.87 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.15 1.17 1.35 1.32 1.30 -7.84%
Adjusted Per Share Value based on latest NOSH - 48,095
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 88.13 56.70 27.22 133.65 104.96 73.61 34.20 87.85%
EPS -0.22 -2.47 0.35 -10.00 4.12 1.41 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8575 0.8497 0.8634 0.8862 1.023 0.9985 0.9862 -8.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.41 0.47 0.57 0.57 0.48 0.28 -
P/RPS 0.24 0.55 1.30 0.32 0.41 0.49 0.62 -46.85%
P/EPS -93.33 -12.58 100.00 -4.32 10.48 25.67 36.84 -
EY -1.07 -7.95 1.00 -23.16 9.54 3.90 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.37 0.41 0.49 0.42 0.36 0.22 5.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 26/05/10 24/02/10 26/11/09 27/08/09 27/05/09 -
Price 0.35 0.40 0.30 0.60 0.60 0.65 0.42 -
P/RPS 0.30 0.54 0.83 0.34 0.43 0.67 0.93 -52.93%
P/EPS -116.67 -12.27 63.83 -4.55 11.03 34.76 55.26 -
EY -0.86 -8.15 1.57 -22.00 9.07 2.88 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.26 0.51 0.44 0.49 0.32 -4.20%

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