[OCR] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -1.83%
YoY- -259.09%
Quarter Report
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 21,886 17,148 11,040 4,770 24,523 18,666 11,897 50.19%
PBT -2,583 -1,372 -1,417 -948 -709 -550 -1,068 80.27%
Tax 106 0 0 0 -222 0 0 -
NP -2,477 -1,372 -1,417 -948 -931 -550 -1,068 75.30%
-
NP to SH -2,477 -1,372 -1,417 -948 -931 -550 -1,068 75.30%
-
Tax Rate - - - - - - - -
Total Cost 24,363 18,520 12,457 5,718 25,454 19,216 12,965 52.33%
-
Net Worth 14,425 15,609 15,240 16,074 16,882 17,238 16,890 -9.99%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 14,425 15,609 15,240 16,074 16,882 17,238 16,890 -9.99%
NOSH 41,214 41,077 41,191 41,217 41,176 41,044 41,196 0.02%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -11.32% -8.00% -12.84% -19.87% -3.80% -2.95% -8.98% -
ROE -17.17% -8.79% -9.30% -5.90% -5.51% -3.19% -6.32% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 53.10 41.75 26.80 11.57 59.56 45.48 28.88 50.13%
EPS -6.01 -3.34 -3.44 -2.30 -2.26 -1.34 -2.59 75.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.38 0.37 0.39 0.41 0.42 0.41 -10.01%
Adjusted Per Share Value based on latest NOSH - 41,217
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 1.58 1.24 0.80 0.34 1.77 1.35 0.86 50.06%
EPS -0.18 -0.10 -0.10 -0.07 -0.07 -0.04 -0.08 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0113 0.011 0.0116 0.0122 0.0124 0.0122 -10.10%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.30 0.31 0.30 0.23 0.32 0.35 0.42 -
P/RPS 0.56 0.74 1.12 1.99 0.54 0.77 1.45 -46.99%
P/EPS -4.99 -9.28 -8.72 -10.00 -14.15 -26.12 -16.20 -54.42%
EY -20.03 -10.77 -11.47 -10.00 -7.07 -3.83 -6.17 119.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.81 0.59 0.78 0.83 1.02 -10.76%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 19/06/09 24/03/09 22/12/08 29/09/08 24/06/08 25/03/08 -
Price 0.23 0.31 0.30 0.40 0.28 0.27 0.38 -
P/RPS 0.43 0.74 1.12 3.46 0.47 0.59 1.32 -52.68%
P/EPS -3.83 -9.28 -8.72 -17.39 -12.38 -20.15 -14.66 -59.16%
EY -26.13 -10.77 -11.47 -5.75 -8.08 -4.96 -6.82 145.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.81 1.03 0.68 0.64 0.93 -20.45%

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