[SSB8] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.79%
YoY- -222.12%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,713 7,715 9,316 9,960 9,835 12,761 12,773 -22.49%
PBT -5,757 -8,571 -7,979 -6,964 -7,852 -3,374 -2,580 70.67%
Tax 1 1 1 1 -1 -1 -1 -
NP -5,756 -8,570 -7,978 -6,963 -7,853 -3,375 -2,581 70.61%
-
NP to SH -5,655 -8,513 -7,936 -6,916 -7,840 -3,493 -2,710 63.22%
-
Tax Rate - - - - - - - -
Total Cost 14,469 16,285 17,294 16,923 17,688 16,136 15,354 -3.87%
-
Net Worth 33,306 34,150 34,786 35,938 38,895 41,412 43,584 -16.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 33,306 34,150 34,786 35,938 38,895 41,412 43,584 -16.40%
NOSH 250,425 247,647 246,538 249,743 249,810 240,909 252,666 -0.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -66.06% -111.08% -85.64% -69.91% -79.85% -26.45% -20.21% -
ROE -16.98% -24.93% -22.81% -19.24% -20.16% -8.43% -6.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.48 3.12 3.78 3.99 3.94 5.30 5.06 -22.06%
EPS -2.26 -3.44 -3.22 -2.77 -3.14 -1.45 -1.07 64.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1379 0.1411 0.1439 0.1557 0.1719 0.1725 -15.90%
Adjusted Per Share Value based on latest NOSH - 249,743
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.38 0.34 0.41 0.44 0.43 0.56 0.56 -22.76%
EPS -0.25 -0.37 -0.35 -0.30 -0.34 -0.15 -0.12 63.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.015 0.0153 0.0158 0.0171 0.0182 0.0192 -16.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.08 0.12 0.14 0.12 0.11 0.14 0.16 -
P/RPS 2.30 3.85 3.70 3.01 2.79 2.64 3.17 -19.23%
P/EPS -3.54 -3.49 -4.35 -4.33 -3.50 -9.66 -14.92 -61.64%
EY -28.23 -28.65 -22.99 -23.08 -28.53 -10.36 -6.70 160.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.87 0.99 0.83 0.71 0.81 0.93 -25.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 28/05/07 27/02/07 29/11/06 05/09/06 29/05/06 -
Price 0.08 0.09 0.11 0.14 0.12 0.11 0.12 -
P/RPS 2.30 2.89 2.91 3.51 3.05 2.08 2.37 -1.97%
P/EPS -3.54 -2.62 -3.42 -5.06 -3.82 -7.59 -11.19 -53.53%
EY -28.23 -38.20 -29.26 -19.78 -26.15 -13.18 -8.94 115.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.78 0.97 0.77 0.64 0.70 -9.75%

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