[D&O] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -114.78%
YoY- -105.73%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 132,032 59,842 192,225 143,750 92,568 45,865 170,671 -15.74%
PBT 755 -727 -3,552 -5,417 -2,228 -1,644 -2,259 -
Tax -1,166 -784 -232 -1,523 -877 -450 -1,262 -5.14%
NP -411 -1,511 -3,784 -6,940 -3,105 -2,094 -3,521 -76.14%
-
NP to SH -1,767 -2,069 -5,819 -7,758 -3,612 -2,366 -3,245 -33.34%
-
Tax Rate 154.44% - - - - - - -
Total Cost 132,443 61,353 196,009 150,690 95,673 47,959 174,192 -16.70%
-
Net Worth 122,511 133,992 131,217 127,522 131,496 133,087 132,360 -5.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,511 133,992 131,217 127,522 131,496 133,087 132,360 -5.02%
NOSH 981,666 985,238 977,049 969,749 976,216 985,833 969,677 0.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.31% -2.52% -1.97% -4.83% -3.35% -4.57% -2.06% -
ROE -1.44% -1.54% -4.43% -6.08% -2.75% -1.78% -2.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.45 6.07 19.67 14.82 9.48 4.65 17.60 -16.42%
EPS -0.18 -0.21 -0.60 -0.80 -0.37 -0.24 -0.33 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.136 0.1343 0.1315 0.1347 0.135 0.1365 -5.80%
Adjusted Per Share Value based on latest NOSH - 987,142
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.65 4.83 15.51 11.60 7.47 3.70 13.77 -15.75%
EPS -0.14 -0.17 -0.47 -0.63 -0.29 -0.19 -0.26 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.1081 0.1059 0.1029 0.1061 0.1074 0.1068 -5.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.175 0.15 0.14 0.14 0.14 0.17 0.17 -
P/RPS 1.30 2.47 0.71 0.94 1.48 3.65 0.97 21.57%
P/EPS -97.22 -71.43 -23.51 -17.50 -37.84 -70.83 -50.80 54.20%
EY -1.03 -1.40 -4.25 -5.71 -2.64 -1.41 -1.97 -35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.10 1.04 1.06 1.04 1.26 1.25 7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 -
Price 0.34 0.18 0.12 0.16 0.14 0.14 0.18 -
P/RPS 2.53 2.96 0.61 1.08 1.48 3.01 1.02 83.33%
P/EPS -188.89 -85.71 -20.15 -20.00 -37.84 -58.33 -53.79 131.20%
EY -0.53 -1.17 -4.96 -5.00 -2.64 -1.71 -1.86 -56.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.32 0.89 1.22 1.04 1.04 1.32 62.00%

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