[STRAITS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[STRAITS] STRAITS ENERGY RESOURCES BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 103.94%
YoY- 102.34%
Quarter Report
Latest QR
Upcoming QR
STRAITS's Result
STRAITS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,876 1,602 1,410 872 911 838 635 105.75%
PBT 5 114 -1 -396 -1,851 -2,738 -3,034 -
Tax 469 469 469 469 0 0 0 -
NP 474 583 468 73 -1,851 -2,738 -3,034 -
-
NP to SH 474 583 468 73 -1,851 -2,738 -3,034 -
-
Tax Rate -9,380.00% -411.40% - - - - - -
Total Cost 1,402 1,019 942 799 2,762 3,576 3,669 -47.31%
-
Net Worth 6,295 6,376 670,799 615,727 618,800 286,200 5,595 8.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 6,295 6,376 670,799 615,727 618,800 286,200 5,595 8.16%
NOSH 121,999 120,999 130,000 118,409 130,000 60,000 117,297 2.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.27% 36.39% 33.19% 8.37% -203.18% -326.73% -477.80% -
ROE 7.53% 9.14% 0.07% 0.01% -0.30% -0.96% -54.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.54 1.32 1.08 0.74 0.70 1.40 0.54 100.97%
EPS 0.39 0.48 0.36 0.06 -1.42 -4.56 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0527 5.16 5.20 4.76 4.77 0.0477 5.37%
Adjusted Per Share Value based on latest NOSH - 118,409
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.19 0.16 0.14 0.09 0.09 0.08 0.06 115.49%
EPS 0.05 0.06 0.05 0.01 -0.19 -0.28 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0064 0.6745 0.6192 0.6222 0.2878 0.0056 8.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.105 0.115 0.12 0.16 0.19 0.28 -
P/RPS 5.53 7.93 10.60 16.29 22.83 13.60 51.72 -77.44%
P/EPS 21.88 21.79 31.94 194.65 -11.24 -4.16 -10.83 -
EY 4.57 4.59 3.13 0.51 -8.90 -24.02 -9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.99 0.02 0.02 0.03 0.04 5.87 -57.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 28/11/12 30/08/12 24/05/12 -
Price 0.11 0.085 0.12 0.12 0.14 0.17 0.19 -
P/RPS 7.15 6.42 11.06 16.29 19.98 12.17 35.10 -65.34%
P/EPS 28.31 17.64 33.33 194.65 -9.83 -3.73 -7.35 -
EY 3.53 5.67 3.00 0.51 -10.17 -26.84 -13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.61 0.02 0.02 0.03 0.04 3.98 -34.05%

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