[D&O] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -52.66%
YoY- -398.9%
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,842 192,225 143,750 92,568 45,865 170,671 129,032 -40.05%
PBT -727 -3,552 -5,417 -2,228 -1,644 -2,259 -871 -11.34%
Tax -784 -232 -1,523 -877 -450 -1,262 -1,588 -37.50%
NP -1,511 -3,784 -6,940 -3,105 -2,094 -3,521 -2,459 -27.70%
-
NP to SH -2,069 -5,819 -7,758 -3,612 -2,366 -3,245 -3,771 -32.95%
-
Tax Rate - - - - - - - -
Total Cost 61,353 196,009 150,690 95,673 47,959 174,192 131,491 -39.81%
-
Net Worth 133,992 131,217 127,522 131,496 133,087 132,360 131,706 1.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 133,992 131,217 127,522 131,496 133,087 132,360 131,706 1.15%
NOSH 985,238 977,049 969,749 976,216 985,833 969,677 975,600 0.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.52% -1.97% -4.83% -3.35% -4.57% -2.06% -1.91% -
ROE -1.54% -4.43% -6.08% -2.75% -1.78% -2.45% -2.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.07 19.67 14.82 9.48 4.65 17.60 13.23 -40.48%
EPS -0.21 -0.60 -0.80 -0.37 -0.24 -0.33 -0.39 -33.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1343 0.1315 0.1347 0.135 0.1365 0.135 0.49%
Adjusted Per Share Value based on latest NOSH - 958,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.83 15.51 11.60 7.47 3.70 13.77 10.41 -40.03%
EPS -0.17 -0.47 -0.63 -0.29 -0.19 -0.26 -0.30 -31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.1059 0.1029 0.1061 0.1074 0.1068 0.1063 1.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.15 0.14 0.14 0.14 0.17 0.17 0.17 -
P/RPS 2.47 0.71 0.94 1.48 3.65 0.97 1.29 54.13%
P/EPS -71.43 -23.51 -17.50 -37.84 -70.83 -50.80 -43.98 38.13%
EY -1.40 -4.25 -5.71 -2.64 -1.41 -1.97 -2.27 -27.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.04 1.06 1.04 1.26 1.25 1.26 -8.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 -
Price 0.18 0.12 0.16 0.14 0.14 0.18 0.17 -
P/RPS 2.96 0.61 1.08 1.48 3.01 1.02 1.29 73.87%
P/EPS -85.71 -20.15 -20.00 -37.84 -58.33 -53.79 -43.98 55.95%
EY -1.17 -4.96 -5.00 -2.64 -1.71 -1.86 -2.27 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.89 1.22 1.04 1.04 1.32 1.26 3.14%

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