[RA] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1224.2%
YoY- 969.7%
Quarter Report
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,376 9,830 23,232 16,611 442 465 450 356.22%
PBT -6,380 94 6,623 4,779 -314 -44 -254 759.36%
Tax 0 0 -1,712 -1,249 0 0 0 -
NP -6,380 94 4,911 3,530 -314 -44 -254 759.36%
-
NP to SH -6,380 94 4,911 3,530 -314 -44 -254 759.36%
-
Tax Rate - 0.00% 25.85% 26.14% - - - -
Total Cost 10,756 9,736 18,321 13,081 756 509 704 516.74%
-
Net Worth 87,397 103,400 96,466 88,249 15,699 4,437 4,637 609.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 87,397 103,400 96,466 88,249 15,699 4,437 4,637 609.49%
NOSH 873,972 940,000 876,964 882,499 156,999 62,857 65,128 465.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -145.80% 0.96% 21.14% 21.25% -71.04% -9.46% -56.44% -
ROE -7.30% 0.09% 5.09% 4.00% -2.00% -0.99% -5.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.50 1.05 2.65 1.88 0.28 0.74 0.69 -19.33%
EPS -0.73 0.01 0.56 0.40 -0.20 -0.07 -0.39 51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.10 0.10 0.0706 0.0712 25.44%
Adjusted Per Share Value based on latest NOSH - 882,499
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.45 1.02 2.40 1.72 0.05 0.05 0.05 333.25%
EPS -0.66 0.01 0.51 0.37 -0.03 0.00 -0.03 686.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0904 0.1069 0.0998 0.0913 0.0162 0.0046 0.0048 609.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.11 0.11 0.11 0.16 0.12 0.12 -
P/RPS 17.97 10.52 4.15 5.84 56.83 16.22 17.37 2.29%
P/EPS -12.33 1,100.00 19.64 27.50 -80.00 -171.43 -30.77 -45.67%
EY -8.11 0.09 5.09 3.64 -1.25 -0.58 -3.25 84.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 1.00 1.10 1.60 1.70 1.69 -34.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 18/05/12 29/02/12 23/11/11 26/08/11 23/05/11 02/03/11 -
Price 0.08 0.09 0.11 0.11 0.135 0.12 0.12 -
P/RPS 15.98 8.61 4.15 5.84 47.95 16.22 17.37 -5.41%
P/EPS -10.96 900.00 19.64 27.50 -67.50 -171.43 -30.77 -49.78%
EY -9.13 0.11 5.09 3.64 -1.48 -0.58 -3.25 99.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.00 1.10 1.35 1.70 1.69 -39.28%

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