[SCN] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1592.87%
YoY- -820.63%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,941 5,900 4,551 8,371 5,029 4,702 5,812 23.06%
PBT 1,013 234 -661 -7,127 -421 274 1,266 -13.77%
Tax -7 0 0 0 0 0 0 -
NP 1,006 234 -661 -7,127 -421 274 1,266 -14.17%
-
NP to SH 1,006 234 -661 -7,127 -421 274 1,266 -14.17%
-
Tax Rate 0.69% 0.00% - - - 0.00% 0.00% -
Total Cost 6,935 5,666 5,212 15,498 5,450 4,428 4,546 32.41%
-
Net Worth 160,959 163,800 154,233 1,682,763 22,052 23,485 22,104 274.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 160,959 163,800 154,233 1,682,763 22,052 23,485 22,104 274.33%
NOSH 2,011,999 2,340,000 2,203,333 1,979,722 200,476 195,714 200,952 362.59%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.67% 3.97% -14.52% -85.14% -8.37% 5.83% 21.78% -
ROE 0.63% 0.14% -0.43% -0.42% -1.91% 1.17% 5.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.39 0.25 0.21 0.42 2.51 2.40 2.89 -73.59%
EPS 0.05 0.01 -0.03 -0.36 -0.21 0.14 0.63 -81.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.85 0.11 0.12 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 1,979,722
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.97 2.95 2.28 4.19 2.51 2.35 2.91 22.93%
EPS 0.50 0.12 -0.33 -3.56 -0.21 0.14 0.63 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8048 0.819 0.7712 8.4138 0.1103 0.1174 0.1105 274.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.11 0.11 0.12 0.09 0.07 0.06 -
P/RPS 38.01 43.63 53.26 28.38 3.59 2.91 2.07 592.33%
P/EPS 300.00 1,100.00 -366.67 -33.33 -42.86 50.00 9.52 891.42%
EY 0.33 0.09 -0.27 -3.00 -2.33 2.00 10.50 -89.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.57 1.57 0.14 0.82 0.58 0.55 126.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 30/08/12 30/05/12 29/02/12 17/11/11 26/08/11 19/05/11 -
Price 0.14 0.14 0.09 0.12 0.14 0.06 0.06 -
P/RPS 35.47 55.53 43.57 28.38 5.58 2.50 2.07 561.22%
P/EPS 280.00 1,400.00 -300.00 -33.33 -66.67 42.86 9.52 846.97%
EY 0.36 0.07 -0.33 -3.00 -1.50 2.33 10.50 -89.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.00 1.29 0.14 1.27 0.50 0.55 115.87%

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