[STRAITS] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.94%
YoY- 16.35%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,902 15,741 17,432 23,882 23,535 21,858 22,552 -38.43%
PBT -3,974 -3,417 -3,976 -3,685 -3,650 -5,618 -4,659 -10.06%
Tax -641 -655 -385 993 1,035 1,126 766 -
NP -4,615 -4,072 -4,361 -2,692 -2,615 -4,492 -3,893 12.02%
-
NP to SH -4,579 -4,036 -4,325 -2,692 -2,615 -4,492 -3,893 11.43%
-
Tax Rate - - - - - - - -
Total Cost 15,517 19,813 21,793 26,574 26,150 26,350 26,445 -29.93%
-
Net Worth 1,399 14,002 15,363 16,965 12,053 16,909 18,112 -81.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,399 14,002 15,363 16,965 12,053 16,909 18,112 -81.89%
NOSH 10,784 103,797 107,586 104,019 70,000 98,141 98,653 -77.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -42.33% -25.87% -25.02% -11.27% -11.11% -20.55% -17.26% -
ROE -327.12% -28.82% -28.15% -15.87% -21.69% -26.56% -21.49% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 101.09 15.17 16.20 22.96 33.62 22.27 22.86 169.65%
EPS -42.46 -3.89 -4.02 -2.59 -3.74 -4.58 -3.95 387.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1349 0.1428 0.1631 0.1722 0.1723 0.1836 -20.65%
Adjusted Per Share Value based on latest NOSH - 104,019
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.95 1.37 1.52 2.08 2.05 1.90 1.96 -38.32%
EPS -0.40 -0.35 -0.38 -0.23 -0.23 -0.39 -0.34 11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0012 0.0122 0.0134 0.0148 0.0105 0.0147 0.0158 -82.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.13 0.18 0.30 0.14 0.12 0.15 -
P/RPS 0.13 0.86 1.11 1.31 0.42 0.54 0.66 -66.18%
P/EPS -0.31 -3.34 -4.48 -11.59 -3.75 -2.62 -3.80 -81.21%
EY -326.61 -29.91 -22.33 -8.63 -26.68 -38.14 -26.31 436.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.26 1.84 0.81 0.70 0.82 14.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 27/02/09 28/11/08 28/08/08 27/05/08 27/02/08 -
Price 0.12 0.13 0.14 0.16 0.32 0.14 0.14 -
P/RPS 0.12 0.86 0.86 0.70 0.95 0.63 0.61 -66.20%
P/EPS -0.28 -3.34 -3.48 -6.18 -8.57 -3.06 -3.55 -81.63%
EY -353.83 -29.91 -28.71 -16.17 -11.67 -32.69 -28.19 440.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.98 0.98 1.86 0.81 0.76 13.59%

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