[S&FCAP] QoQ Cumulative Quarter Result on 31-Mar-2011

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 80.37%
YoY- -100.0%
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 30,610 5,831 31,634 15,966 55,535 44,457 32,049 -3.00%
PBT -30,789 -6,947 -12,680 -6,232 -31,855 -18,313 -12,011 86.98%
Tax 2,800 -548 1,111 679 3,259 4,303 2,823 -0.54%
NP -27,989 -7,495 -11,569 -5,553 -28,596 -14,010 -9,188 109.71%
-
NP to SH -29,342 -6,852 -11,058 -5,328 -27,142 -13,485 -8,829 122.21%
-
Tax Rate - - - - - - - -
Total Cost 58,599 13,326 43,203 21,519 84,131 58,467 41,237 26.31%
-
Net Worth 132,933 145,020 152,440 157,418 164,408 181,250 186,255 -20.08%
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 132,933 145,020 152,440 157,418 164,408 181,250 186,255 -20.08%
NOSH 241,696 241,700 241,969 242,181 241,776 241,666 241,890 -0.05%
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 -91.44% -128.54% -36.57% -34.78% -51.49% -31.51% -28.67% -
ROE -22.07% -4.72% -7.25% -3.38% -16.51% -7.44% -4.74% -
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 12.66 2.41 13.07 6.59 22.97 18.40 13.25 -2.98%
EPS -11.39 -2.84 -4.57 -2.20 -11.23 -5.58 -3.65 113.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.63 0.65 0.68 0.75 0.77 -20.04%
Adjusted Per Share Value based on latest NOSH - 242,181
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.56 1.06 5.75 2.90 10.09 8.08 5.82 -2.99%
EPS -5.33 -1.24 -2.01 -0.97 -4.93 -2.45 -1.60 122.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2415 0.2635 0.277 0.286 0.2987 0.3293 0.3384 -20.09%
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 0.14 0.17 0.26 0.16 0.16 0.18 -
P/RPS 1.34 5.80 1.30 3.94 0.70 0.87 1.36 -0.98%
P/EPS -1.40 -4.94 -3.72 -11.82 -1.43 -2.87 -4.93 -56.69%
EY -71.41 -20.25 -26.88 -8.46 -70.16 -34.88 -20.28 130.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.27 0.40 0.24 0.21 0.23 21.95%
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 25/11/11 25/08/11 26/05/11 02/03/11 25/11/10 30/08/10 -
Price 0.17 0.17 0.16 0.20 0.16 0.17 0.17 -
P/RPS 1.34 7.05 1.22 3.03 0.70 0.92 1.28 3.09%
P/EPS -1.40 -6.00 -3.50 -9.09 -1.43 -3.05 -4.66 -55.04%
EY -71.41 -16.68 -28.56 -11.00 -70.16 -32.82 -21.47 122.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.25 0.31 0.24 0.23 0.22 25.60%

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