[BIG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -111.97%
YoY- -2392.86%
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 92,693 61,084 40,683 19,296 82,870 55,944 35,995 87.55%
PBT -3,235 -3,506 -3,906 -3,316 -1,532 28 -1,420 72.87%
Tax -3,309 -1,954 -1,872 -1,820 -891 -170 -150 682.14%
NP -6,544 -5,460 -5,778 -5,136 -2,423 -142 -1,570 158.32%
-
NP to SH -6,544 -5,460 -5,778 -5,136 -2,423 -142 -1,570 158.32%
-
Tax Rate - - - - - 607.14% - -
Total Cost 99,237 66,544 46,461 24,432 85,293 56,086 37,565 90.76%
-
Net Worth 46,164 47,143 47,147 47,608 52,887 54,433 53,938 -9.82%
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 46,164 47,143 47,147 47,608 52,887 54,433 53,938 -9.82%
NOSH 48,087 48,105 48,109 48,089 48,079 47,333 48,159 -0.09%
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 -7.06% -8.94% -14.20% -26.62% -2.92% -0.25% -4.36% -
ROE -14.18% -11.58% -12.26% -10.79% -4.58% -0.26% -2.91% -
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 192.76 126.98 84.56 40.12 172.36 118.19 74.74 87.74%
EPS -13.61 -11.35 -12.01 -10.68 -5.04 -0.30 -3.26 158.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.98 0.99 1.10 1.15 1.12 -9.74%
Adjusted Per Share Value based on latest NOSH - 48,089
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 146.02 96.22 64.09 30.40 130.54 88.13 56.70 87.55%
EPS -10.31 -8.60 -9.10 -8.09 -3.82 -0.22 -2.47 158.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.7426 0.7427 0.75 0.8331 0.8575 0.8497 -9.83%
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 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.26 0.22 0.23 0.32 0.25 0.28 0.41 -
P/RPS 0.13 0.17 0.27 0.80 0.15 0.24 0.55 -61.67%
P/EPS -1.91 -1.94 -1.92 -3.00 -4.96 -93.33 -12.58 -71.44%
EY -52.34 -51.59 -52.22 -33.38 -20.16 -1.07 -7.95 250.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.23 0.32 0.23 0.24 0.37 -18.89%
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 29/02/12 24/11/11 23/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.28 0.28 0.25 0.26 0.31 0.35 0.40 -
P/RPS 0.15 0.22 0.30 0.65 0.18 0.30 0.54 -57.32%
P/EPS -2.06 -2.47 -2.08 -2.43 -6.15 -116.67 -12.27 -69.46%
EY -48.60 -40.54 -48.04 -41.08 -16.26 -0.86 -8.15 227.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.26 0.26 0.28 0.30 0.36 -13.38%

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