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

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 223.12%
YoY- -14.69%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,714 17,281 18,217 19,897 25,022 21,710 25,024 -17.65%
PBT -1,703 284 -8,038 1,797 526 372 -226 285.78%
Tax -90 -60 -927 -78 6 -6 583 -
NP -1,793 224 -8,965 1,719 532 366 357 -
-
NP to SH -1,793 224 -8,965 1,719 532 366 357 -
-
Tax Rate - 21.13% - 4.34% -1.14% 1.61% - -
Total Cost 20,507 17,057 27,182 18,178 24,490 21,344 24,667 -11.61%
-
Net Worth 53,838 54,808 56,271 65,004 63,264 62,605 61,268 -8.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 53,838 54,808 56,271 65,004 63,264 62,605 61,268 -8.27%
NOSH 48,069 47,659 48,095 48,151 47,927 48,157 48,243 -0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -9.58% 1.30% -49.21% 8.64% 2.13% 1.69% 1.43% -
ROE -3.33% 0.41% -15.93% 2.64% 0.84% 0.58% 0.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.93 36.26 37.88 41.32 52.21 45.08 51.87 -17.45%
EPS -3.73 0.47 -18.64 3.57 1.11 0.76 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.17 1.35 1.32 1.30 1.27 -8.05%
Adjusted Per Share Value based on latest NOSH - 48,151
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.48 27.22 28.70 31.34 39.42 34.20 39.42 -17.65%
EPS -2.82 0.35 -14.12 2.71 0.84 0.58 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8481 0.8634 0.8864 1.024 0.9966 0.9862 0.9651 -8.27%
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 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.47 0.57 0.57 0.48 0.28 0.36 -
P/RPS 1.05 1.30 1.50 1.38 0.92 0.62 0.69 32.40%
P/EPS -10.99 100.00 -3.06 15.97 43.24 36.84 48.65 -
EY -9.10 1.00 -32.70 6.26 2.31 2.71 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.49 0.42 0.36 0.22 0.28 20.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 26/11/09 27/08/09 27/05/09 27/02/09 -
Price 0.40 0.30 0.60 0.60 0.65 0.42 0.33 -
P/RPS 1.03 0.83 1.58 1.45 1.25 0.93 0.64 37.45%
P/EPS -10.72 63.83 -3.22 16.81 58.56 55.26 44.59 -
EY -9.33 1.57 -31.07 5.95 1.71 1.81 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.51 0.44 0.49 0.32 0.26 24.30%

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