[D&O] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9130.66%
YoY- -1072.56%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,352 38,223 24,995 35,655 56,431 65,813 100,529 -42.13%
PBT -93 747 -50,910 -44,750 -1,291 4,357 10,797 -
Tax -766 -480 -220 4,649 -14 -267 -235 120.31%
NP -859 267 -51,130 -40,101 -1,305 4,090 10,562 -
-
NP to SH -1,198 474 -27,966 -31,015 -336 2,539 7,870 -
-
Tax Rate - 64.26% - - - 6.13% 2.18% -
Total Cost 45,211 37,956 76,125 75,756 57,736 61,723 89,967 -36.87%
-
Net Worth 0 130,918 134,275 161,121 176,668 192,238 189,998 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 130,918 134,275 161,121 176,668 192,238 189,998 -
NOSH 1,340,000 947,999 974,425 975,314 671,999 725,428 733,302 49.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.94% 0.70% -204.56% -112.47% -2.31% 6.21% 10.51% -
ROE 0.00% 0.36% -20.83% -19.25% -0.19% 1.32% 4.14% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.31 4.03 2.57 3.66 8.40 9.07 13.71 -61.32%
EPS -0.12 0.05 -2.87 -3.18 -0.05 0.35 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1381 0.1378 0.1652 0.2629 0.265 0.2591 -
Adjusted Per Share Value based on latest NOSH - 975,314
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.58 3.08 2.02 2.88 4.55 5.31 8.11 -42.11%
EPS -0.10 0.04 -2.26 -2.50 -0.03 0.20 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1056 0.1083 0.13 0.1425 0.1551 0.1533 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.19 0.24 0.29 0.70 0.77 0.52 -
P/RPS 6.34 4.71 9.36 7.93 8.34 8.49 3.79 41.05%
P/EPS -234.89 380.00 -8.36 -9.12 -1,400.00 220.00 48.45 -
EY -0.43 0.26 -11.96 -10.97 -0.07 0.45 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.74 1.76 2.66 2.91 2.01 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.19 0.21 0.19 0.26 0.37 0.67 0.70 -
P/RPS 5.74 5.21 7.41 7.11 4.41 7.39 5.11 8.08%
P/EPS -212.52 420.00 -6.62 -8.18 -740.00 191.43 65.22 -
EY -0.47 0.24 -15.11 -12.23 -0.14 0.52 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 1.38 1.57 1.41 2.53 2.70 -

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