[SSB8] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 59.63%
YoY- -315.94%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,030 242 1,657 805 784 1,945 3,553 -56.23%
PBT -333 -1,259 -1,545 -970 -2,115 1,192 1,553 -
Tax 0 0 -3 -1 0 0 -82 -
NP -333 -1,259 -1,548 -971 -2,115 1,192 1,471 -
-
NP to SH -162 -1,110 -1,359 -840 -2,081 1,192 1,471 -
-
Tax Rate - - - - - 0.00% 5.28% -
Total Cost 1,363 1,501 3,205 1,776 2,899 753 2,082 -24.62%
-
Net Worth 8,099 7,568 7,549 9,882 10,028 12,093 10,033 -13.31%
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 8,099 7,568 7,549 9,882 10,028 12,093 10,033 -13.31%
NOSH 270,000 252,272 251,666 247,058 250,722 248,333 250,847 5.03%
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 -32.33% -520.25% -93.42% -120.62% -269.77% 61.29% 41.40% -
ROE -2.00% -14.67% -18.00% -8.50% -20.75% 9.86% 14.66% -
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 0.38 0.10 0.66 0.33 0.31 0.78 1.42 -58.50%
EPS -0.06 -0.44 -0.54 -0.34 -0.83 0.48 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.04 0.0487 0.04 -17.46%
Adjusted Per Share Value based on latest NOSH - 247,058
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.05 0.01 0.07 0.04 0.03 0.09 0.16 -53.98%
EPS -0.01 -0.05 -0.06 -0.04 -0.09 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0033 0.0033 0.0043 0.0044 0.0053 0.0044 -12.53%
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 0.06 0.065 0.07 0.10 0.17 0.10 0.09 -
P/RPS 15.73 67.76 10.63 30.69 54.37 12.77 6.35 83.17%
P/EPS -100.00 -14.77 -12.96 -29.41 -20.48 20.83 15.35 -
EY -1.00 -6.77 -7.71 -3.40 -4.88 4.80 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 2.33 2.50 4.25 2.05 2.25 -7.55%
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 30/08/13 28/05/13 27/02/13 19/11/12 30/08/12 18/05/12 29/02/12 -
Price 0.06 0.065 0.11 0.09 0.10 0.11 0.09 -
P/RPS 15.73 67.76 16.71 27.62 31.98 14.04 6.35 83.17%
P/EPS -100.00 -14.77 -20.37 -26.47 -12.05 22.92 15.35 -
EY -1.00 -6.77 -4.91 -3.78 -8.30 4.36 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 3.67 2.25 2.50 2.26 2.25 -7.55%

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