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

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -257.64%
YoY- 74.56%
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 20,401 21,387 19,296 26,926 19,968 18,714 17,281 11.68%
PBT 400 -590 -3,316 -1,560 1,467 -1,703 284 25.62%
Tax -82 -52 -1,820 -721 -20 -90 -60 23.12%
NP 318 -642 -5,136 -2,281 1,447 -1,793 224 26.28%
-
NP to SH 318 -642 -5,136 -2,281 1,447 -1,793 224 26.28%
-
Tax Rate 20.50% - - - 1.36% - 21.13% -
Total Cost 20,083 22,029 24,432 29,207 18,521 20,507 17,057 11.49%
-
Net Worth 47,069 47,305 47,608 52,850 55,284 53,838 54,808 -9.64%
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 47,069 47,305 47,608 52,850 55,284 53,838 54,808 -9.64%
NOSH 48,030 48,270 48,089 48,046 48,073 48,069 47,659 0.51%
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 1.56% -3.00% -26.62% -8.47% 7.25% -9.58% 1.30% -
ROE 0.68% -1.36% -10.79% -4.32% 2.62% -3.33% 0.41% -
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 42.48 44.31 40.12 56.04 41.54 38.93 36.26 11.12%
EPS 0.66 -1.33 -10.68 -4.74 3.01 -3.73 0.47 25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.99 1.10 1.15 1.12 1.15 -10.10%
Adjusted Per Share Value based on latest NOSH - 48,046
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.11 33.66 30.37 42.37 31.42 29.45 27.20 11.68%
EPS 0.50 -1.01 -8.08 -3.59 2.28 -2.82 0.35 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7408 0.7445 0.7492 0.8317 0.87 0.8473 0.8625 -9.63%
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 0.22 0.23 0.32 0.25 0.28 0.41 0.47 -
P/RPS 0.52 0.52 0.80 0.45 0.67 1.05 1.30 -45.68%
P/EPS 33.23 -17.29 -3.00 -5.27 9.30 -10.99 100.00 -51.99%
EY 3.01 -5.78 -33.38 -18.99 10.75 -9.10 1.00 108.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.32 0.23 0.24 0.37 0.41 -33.94%
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 24/11/11 23/08/11 26/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 0.28 0.25 0.26 0.31 0.35 0.40 0.30 -
P/RPS 0.66 0.56 0.65 0.55 0.84 1.03 0.83 -14.15%
P/EPS 42.29 -18.80 -2.43 -6.53 11.63 -10.72 63.83 -23.98%
EY 2.36 -5.32 -41.08 -15.31 8.60 -9.33 1.57 31.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.26 0.28 0.30 0.36 0.26 7.54%

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