[D&O] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1407.9%
YoY- -584.5%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 82,575 38,223 182,894 157,899 122,244 65,813 208,059 -46.08%
PBT 654 747 -92,597 -41,687 3,066 4,357 18,805 -89.41%
Tax -1,246 -480 4,150 4,370 -281 -267 -344 136.40%
NP -592 267 -88,447 -37,317 2,785 4,090 18,461 -
-
NP to SH -724 474 -56,779 -28,813 2,203 2,539 13,817 -
-
Tax Rate 190.52% 64.26% - - 9.17% 6.13% 1.83% -
Total Cost 83,167 37,956 271,341 195,216 119,459 61,723 189,598 -42.35%
-
Net Worth 0 130,918 134,435 134,460 193,056 192,238 189,102 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 130,918 134,435 134,460 193,056 192,238 189,102 -
NOSH 1,013,333 947,999 975,584 813,926 734,333 725,428 729,842 24.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.72% 0.70% -48.36% -23.63% 2.28% 6.21% 8.87% -
ROE 0.00% 0.36% -42.24% -21.43% 1.14% 1.32% 7.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.15 4.03 18.75 19.40 16.65 9.07 28.51 -56.70%
EPS -0.07 0.05 -5.82 -3.54 0.23 0.35 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1381 0.1378 0.1652 0.2629 0.265 0.2591 -
Adjusted Per Share Value based on latest NOSH - 975,314
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.66 3.08 14.76 12.74 9.86 5.31 16.79 -46.10%
EPS -0.06 0.04 -4.58 -2.32 0.18 0.20 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1056 0.1085 0.1085 0.1558 0.1551 0.1526 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.19 0.24 0.29 0.70 0.77 0.52 -
P/RPS 2.58 4.71 1.28 1.49 4.20 8.49 1.82 26.27%
P/EPS -293.92 380.00 -4.12 -8.19 233.33 220.00 27.47 -
EY -0.34 0.26 -24.25 -12.21 0.43 0.45 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.74 1.76 2.66 2.91 2.01 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.19 0.21 0.19 0.26 0.37 0.67 0.70 -
P/RPS 2.33 5.21 1.01 1.34 2.22 7.39 2.46 -3.56%
P/EPS -265.93 420.00 -3.26 -7.34 123.33 191.43 36.98 -
EY -0.38 0.24 -30.63 -13.62 0.81 0.52 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 1.38 1.57 1.41 2.53 2.70 -

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