[RA] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -176.97%
YoY- 28.85%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 16,611 442 465 450 793 642 365 1171.72%
PBT 4,779 -314 -44 -254 330 115 -76 -
Tax -1,249 0 0 0 0 0 0 -
NP 3,530 -314 -44 -254 330 115 -76 -
-
NP to SH 3,530 -314 -44 -254 330 115 -76 -
-
Tax Rate 26.14% - - - 0.00% 0.00% - -
Total Cost 13,081 756 509 704 463 527 441 856.25%
-
Net Worth 88,249 15,699 4,437 4,637 4,859 4,478 4,325 645.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 88,249 15,699 4,437 4,637 4,859 4,478 4,325 645.33%
NOSH 882,499 156,999 62,857 65,128 64,705 63,888 63,333 478.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.25% -71.04% -9.46% -56.44% 41.61% 17.91% -20.82% -
ROE 4.00% -2.00% -0.99% -5.48% 6.79% 2.57% -1.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.88 0.28 0.74 0.69 1.23 1.00 0.58 118.86%
EPS 0.40 -0.20 -0.07 -0.39 0.51 0.18 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.0706 0.0712 0.0751 0.0701 0.0683 28.90%
Adjusted Per Share Value based on latest NOSH - 65,128
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.72 0.05 0.05 0.05 0.08 0.07 0.04 1124.57%
EPS 0.37 -0.03 0.00 -0.03 0.03 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0162 0.0046 0.0048 0.005 0.0046 0.0045 642.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.11 0.16 0.12 0.12 0.12 0.16 0.11 -
P/RPS 5.84 56.83 16.22 17.37 9.79 15.92 19.09 -54.56%
P/EPS 27.50 -80.00 -171.43 -30.77 23.53 88.89 -91.67 -
EY 3.64 -1.25 -0.58 -3.25 4.25 1.13 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.70 1.69 1.60 2.28 1.61 -22.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 23/05/11 02/03/11 23/11/10 17/08/10 18/05/10 -
Price 0.11 0.135 0.12 0.12 0.12 0.14 0.18 -
P/RPS 5.84 47.95 16.22 17.37 9.79 13.93 31.23 -67.26%
P/EPS 27.50 -67.50 -171.43 -30.77 23.53 77.78 -150.00 -
EY 3.64 -1.48 -0.58 -3.25 4.25 1.29 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.35 1.70 1.69 1.60 2.00 2.64 -44.18%

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