[D&O] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 100.83%
YoY- -81.33%
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 170,671 129,032 82,575 38,223 182,894 157,899 122,244 24.84%
PBT -2,259 -871 654 747 -92,597 -41,687 3,066 -
Tax -1,262 -1,588 -1,246 -480 4,150 4,370 -281 171.46%
NP -3,521 -2,459 -592 267 -88,447 -37,317 2,785 -
-
NP to SH -3,245 -3,771 -724 474 -56,779 -28,813 2,203 -
-
Tax Rate - - 190.52% 64.26% - - 9.17% -
Total Cost 174,192 131,491 83,167 37,956 271,341 195,216 119,459 28.50%
-
Net Worth 132,360 131,706 0 130,918 134,435 134,460 193,056 -22.19%
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 132,360 131,706 0 130,918 134,435 134,460 193,056 -22.19%
NOSH 969,677 975,600 1,013,333 947,999 975,584 813,926 734,333 20.30%
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 -2.06% -1.91% -0.72% 0.70% -48.36% -23.63% 2.28% -
ROE -2.45% -2.86% 0.00% 0.36% -42.24% -21.43% 1.14% -
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 17.60 13.23 8.15 4.03 18.75 19.40 16.65 3.75%
EPS -0.33 -0.39 -0.07 0.05 -5.82 -3.54 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.135 0.00 0.1381 0.1378 0.1652 0.2629 -35.32%
Adjusted Per Share Value based on latest NOSH - 947,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.77 10.41 6.66 3.08 14.76 12.74 9.86 24.86%
EPS -0.26 -0.30 -0.06 0.04 -4.58 -2.32 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1063 0.00 0.1056 0.1085 0.1085 0.1558 -22.20%
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 0.17 0.17 0.21 0.19 0.24 0.29 0.70 -
P/RPS 0.97 1.29 2.58 4.71 1.28 1.49 4.20 -62.25%
P/EPS -50.80 -43.98 -293.92 380.00 -4.12 -8.19 233.33 -
EY -1.97 -2.27 -0.34 0.26 -24.25 -12.21 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 0.00 1.38 1.74 1.76 2.66 -39.47%
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 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 -
Price 0.18 0.17 0.19 0.21 0.19 0.26 0.37 -
P/RPS 1.02 1.29 2.33 5.21 1.01 1.34 2.22 -40.37%
P/EPS -53.79 -43.98 -265.93 420.00 -3.26 -7.34 123.33 -
EY -1.86 -2.27 -0.38 0.24 -30.63 -13.62 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.26 0.00 1.52 1.38 1.57 1.41 -4.29%

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