[STRAITS] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.38%
YoY- 102.07%
Quarter Report
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 580 101 356 373 42 140 283 61.27%
PBT -39 45 -13 6 -434 -1,410 -900 -87.63%
Tax 0 469 0 0 0 0 0 -
NP -39 514 -13 6 -434 -1,410 -900 -87.63%
-
NP to SH -39 514 -13 6 -434 -1,410 -900 -87.63%
-
Tax Rate - -1,042.22% - 0.00% - - - -
Total Cost 619 -413 369 367 476 1,550 1,183 -35.04%
-
Net Worth 670,799 615,727 618,800 286,200 5,595 6,362 7,768 1848.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 670,799 615,727 618,800 286,200 5,595 6,362 7,768 1848.39%
NOSH 130,000 118,409 130,000 60,000 117,297 118,487 118,421 6.41%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -6.72% 508.91% -3.65% 1.61% -1,033.33% -1,007.14% -318.02% -
ROE -0.01% 0.08% 0.00% 0.00% -7.76% -22.16% -11.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.45 0.09 0.27 0.62 0.04 0.12 0.24 51.99%
EPS -0.03 0.43 -0.01 0.01 -0.37 -1.19 -0.76 -88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.16 5.20 4.76 4.77 0.0477 0.0537 0.0656 1730.95%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.05 0.01 0.03 0.03 0.00 0.01 0.02 84.09%
EPS 0.00 0.04 0.00 0.00 -0.04 -0.12 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.5354 0.5381 0.2489 0.0049 0.0055 0.0068 1839.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.12 0.16 0.19 0.28 0.23 0.11 -
P/RPS 25.78 140.68 58.43 30.56 781.98 194.66 46.03 -32.03%
P/EPS -383.33 27.64 -1,600.00 1,900.00 -75.68 -19.33 -14.47 786.89%
EY -0.26 3.62 -0.06 0.05 -1.32 -5.17 -6.91 -88.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.04 5.87 4.28 1.68 -94.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 30/08/12 24/05/12 01/03/12 30/11/11 -
Price 0.12 0.12 0.14 0.17 0.19 0.29 0.23 -
P/RPS 26.90 140.68 51.12 27.35 530.63 245.44 96.24 -57.21%
P/EPS -400.00 27.64 -1,400.00 1,700.00 -51.35 -24.37 -30.26 458.18%
EY -0.25 3.62 -0.07 0.06 -1.95 -4.10 -3.30 -82.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.04 3.98 5.40 3.51 -96.79%

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