[CATCHA] 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- 94.85%
YoY--%
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 9,810 9,890 8,164 10,648 8,069 14,359 5,728 43.00%
PBT 15,975 -2,188 -417 -68 -1,523 2,401 12 11843.97%
Tax -154 16 -55 -49 -751 -16 0 -
NP 15,821 -2,172 -472 -117 -2,274 2,385 12 11767.30%
-
NP to SH 16,198 -1,924 -477 -117 -2,274 2,385 12 11954.56%
-
Tax Rate 0.96% - - - - 0.67% 0.00% -
Total Cost -6,011 12,062 8,636 10,765 10,343 11,974 5,716 -
-
Net Worth 36,352 20,196 22,888 22,888 22,607 7,693 6,000 231.25%
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 36,352 20,196 22,888 22,888 22,607 7,693 6,000 231.25%
NOSH 134,640 134,640 134,640 134,640 132,982 109,907 120,000 7.95%
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 161.27% -21.96% -5.78% -1.10% -28.18% 16.61% 0.21% -
ROE 44.56% -9.53% -2.08% -0.51% -10.06% 31.00% 0.20% -
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 7.29 7.35 6.06 7.91 6.07 13.06 4.77 32.57%
EPS 12.03 -1.43 -0.35 -0.09 -1.71 2.17 0.01 11066.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.15 0.17 0.17 0.17 0.07 0.05 206.85%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.79 2.81 2.32 3.02 2.29 4.08 1.63 42.95%
EPS 4.60 -0.55 -0.14 -0.03 -0.65 0.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.0574 0.065 0.065 0.0642 0.0219 0.017 231.68%
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 - - -
Price 0.49 0.53 0.58 0.61 0.60 0.00 0.00 -
P/RPS 6.73 7.22 9.57 7.71 9.89 0.00 0.00 -
P/EPS 4.07 -37.09 -163.71 -701.97 -35.09 0.00 0.00 -
EY 24.55 -2.70 -0.61 -0.14 -2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.53 3.41 3.59 3.53 0.00 0.00 -
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 26/11/12 27/08/12 28/05/12 29/02/12 30/11/11 04/07/11 04/07/11 -
Price 0.41 0.54 0.54 0.60 0.62 0.00 0.00 -
P/RPS 5.63 7.35 8.91 7.59 10.22 0.00 0.00 -
P/EPS 3.41 -37.79 -152.42 -690.46 -36.26 0.00 0.00 -
EY 29.34 -2.65 -0.66 -0.14 -2.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 3.60 3.18 3.53 3.65 0.00 0.00 -

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