[SCABLE] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,078 26,577 0 0 0 0 -
PBT 640 1,235 0 0 0 0 -
Tax -197 -328 0 0 0 0 -
NP 443 907 0 0 0 0 -
-
NP to SH 461 917 0 0 0 0 -
-
Tax Rate 30.78% 26.56% - - - - -
Total Cost 19,635 25,670 0 0 0 0 -
-
Net Worth 84,921 79,970 0 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 84,921 79,970 0 0 0 0 -
NOSH 121,315 106,627 0 0 0 0 -
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.21% 3.41% 0.00% 0.00% 0.00% 0.00% -
ROE 0.54% 1.15% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.55 24.92 0.00 0.00 0.00 0.00 -
EPS 0.38 0.86 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.74 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.03 6.66 0.00 0.00 0.00 0.00 -
EPS 0.12 0.23 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.2004 0.74 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/06/10 - - - - - -
Price 0.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.77 0.00 0.00 0.00 0.00 0.00 -
P/EPS 207.89 0.00 0.00 0.00 0.00 0.00 -
EY 0.48 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/08/10 20/05/10 - - - - -
Price 1.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 263.16 0.00 0.00 0.00 0.00 0.00 -
EY 0.38 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.00 0.00 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