[LAGENDA] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -10689.61%
YoY- -186.71%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 27,105 22,775 24,791 24,884 25,652 20,828 22,070 14.66%
PBT -390 -1,339 1,479 -8,168 77 -4,876 -7,461 -85.99%
Tax 0 0 0 14 0 0 0 -
NP -390 -1,339 1,479 -8,154 77 -4,876 -7,461 -85.99%
-
NP to SH -390 -1,339 1,479 -8,154 77 -4,876 -7,461 -85.99%
-
Tax Rate - - 0.00% - 0.00% - - -
Total Cost 27,495 24,114 23,312 33,038 25,575 25,704 29,531 -4.64%
-
Net Worth 23,081 24,053 24,783 24,007 29,259 15,986 20,791 7.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 23,081 24,053 24,783 24,007 29,259 15,986 20,791 7.20%
NOSH 79,591 80,179 79,945 80,024 76,999 79,934 79,967 -0.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.44% -5.88% 5.97% -32.77% 0.30% -23.41% -33.81% -
ROE -1.69% -5.57% 5.97% -33.96% 0.26% -30.50% -35.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.06 28.40 31.01 31.10 33.31 26.06 27.60 15.03%
EPS -0.49 -1.67 1.85 -10.19 0.10 -6.10 -9.33 -85.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.31 0.30 0.38 0.20 0.26 7.54%
Adjusted Per Share Value based on latest NOSH - 80,024
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.23 2.72 2.96 2.97 3.06 2.49 2.63 14.66%
EPS -0.05 -0.16 0.18 -0.97 0.01 -0.58 -0.89 -85.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0287 0.0296 0.0286 0.0349 0.0191 0.0248 7.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.24 0.14 0.15 0.17 0.22 0.18 -
P/RPS 0.59 0.84 0.45 0.48 0.51 0.84 0.65 -6.24%
P/EPS -40.82 -14.37 7.57 -1.47 170.00 -3.61 -1.93 663.37%
EY -2.45 -6.96 13.21 -67.93 0.59 -27.73 -51.83 -86.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.45 0.50 0.45 1.10 0.69 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 24/08/09 21/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.31 0.21 0.20 0.22 0.16 0.22 0.19 -
P/RPS 0.91 0.74 0.64 0.71 0.48 0.84 0.69 20.24%
P/EPS -63.27 -12.57 10.81 -2.16 160.00 -3.61 -2.04 885.07%
EY -1.58 -7.95 9.25 -46.32 0.63 -27.73 -49.11 -89.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.70 0.65 0.73 0.42 1.10 0.73 29.00%

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