[STRAITS] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
01-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.42%
YoY- 46.9%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 911 838 635 739 1,054 1,114 2,846 -53.10%
PBT -1,851 -2,738 -3,034 -3,126 -4,769 -5,155 -5,428 -51.09%
Tax 0 0 0 0 2 2 2 -
NP -1,851 -2,738 -3,034 -3,126 -4,767 -5,153 -5,426 -51.08%
-
NP to SH -1,851 -2,738 -3,034 -3,126 -4,767 -5,153 -5,426 -51.08%
-
Tax Rate - - - - - - - -
Total Cost 2,762 3,576 3,669 3,865 5,821 6,267 8,272 -51.77%
-
Net Worth 618,800 286,200 5,595 6,362 7,768 8,845 9,037 1560.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 618,800 286,200 5,595 6,362 7,768 8,845 9,037 1560.88%
NOSH 130,000 60,000 117,297 118,487 118,421 120,833 119,545 5.73%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -203.18% -326.73% -477.80% -423.00% -452.28% -462.57% -190.65% -
ROE -0.30% -0.96% -54.23% -49.13% -61.36% -58.26% -60.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.70 1.40 0.54 0.62 0.89 0.92 2.38 -55.67%
EPS -1.42 -4.56 -2.59 -2.64 -4.03 -4.26 -4.54 -53.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.76 4.77 0.0477 0.0537 0.0656 0.0732 0.0756 1470.77%
Adjusted Per Share Value based on latest NOSH - 118,487
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.09 0.08 0.06 0.07 0.11 0.11 0.29 -54.06%
EPS -0.19 -0.28 -0.31 -0.31 -0.48 -0.52 -0.55 -50.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6222 0.2878 0.0056 0.0064 0.0078 0.0089 0.0091 1559.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.19 0.28 0.23 0.11 0.135 0.10 -
P/RPS 22.83 13.60 51.72 36.88 12.36 14.64 4.20 208.19%
P/EPS -11.24 -4.16 -10.83 -8.72 -2.73 -3.17 -2.20 195.75%
EY -8.90 -24.02 -9.24 -11.47 -36.60 -31.59 -45.39 -66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 5.87 4.28 1.68 1.84 1.32 -91.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 24/05/12 01/03/12 30/11/11 19/08/11 27/05/11 -
Price 0.14 0.17 0.19 0.29 0.23 0.08 0.10 -
P/RPS 19.98 12.17 35.10 46.50 25.84 8.68 4.20 182.05%
P/EPS -9.83 -3.73 -7.35 -10.99 -5.71 -1.88 -2.20 170.54%
EY -10.17 -26.84 -13.61 -9.10 -17.50 -53.31 -45.39 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 3.98 5.40 3.51 1.09 1.32 -91.92%

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