[STRAITS] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -15.39%
YoY- -1098.22%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,432 23,882 23,535 21,858 22,552 21,224 22,134 -14.65%
PBT -3,976 -3,685 -3,650 -5,618 -4,659 -3,168 -1,747 72.59%
Tax -385 993 1,035 1,126 766 -50 -199 54.95%
NP -4,361 -2,692 -2,615 -4,492 -3,893 -3,218 -1,946 70.83%
-
NP to SH -4,325 -2,692 -2,615 -4,492 -3,893 -3,218 -1,946 69.89%
-
Tax Rate - - - - - - - -
Total Cost 21,793 26,574 26,150 26,350 26,445 24,442 24,080 -6.40%
-
Net Worth 15,363 16,965 12,053 16,909 18,112 18,577 19,517 -14.68%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 15,363 16,965 12,053 16,909 18,112 18,577 19,517 -14.68%
NOSH 107,586 104,019 70,000 98,141 98,653 98,400 98,125 6.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -25.02% -11.27% -11.11% -20.55% -17.26% -15.16% -8.79% -
ROE -28.15% -15.87% -21.69% -26.56% -21.49% -17.32% -9.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.20 22.96 33.62 22.27 22.86 21.57 22.56 -19.73%
EPS -4.02 -2.59 -3.74 -4.58 -3.95 -3.27 -1.98 59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1631 0.1722 0.1723 0.1836 0.1888 0.1989 -19.74%
Adjusted Per Share Value based on latest NOSH - 98,141
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.75 2.40 2.37 2.20 2.27 2.13 2.23 -14.85%
EPS -0.43 -0.27 -0.26 -0.45 -0.39 -0.32 -0.20 66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0171 0.0121 0.017 0.0182 0.0187 0.0196 -14.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.30 0.14 0.12 0.15 0.25 0.27 -
P/RPS 1.11 1.31 0.42 0.54 0.66 1.16 1.20 -5.04%
P/EPS -4.48 -11.59 -3.75 -2.62 -3.80 -7.64 -13.61 -52.16%
EY -22.33 -8.63 -26.68 -38.14 -26.31 -13.08 -7.35 109.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.84 0.81 0.70 0.82 1.32 1.36 -4.94%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 27/05/08 27/02/08 22/11/07 27/08/07 -
Price 0.14 0.16 0.32 0.14 0.14 0.22 0.31 -
P/RPS 0.86 0.70 0.95 0.63 0.61 1.02 1.37 -26.58%
P/EPS -3.48 -6.18 -8.57 -3.06 -3.55 -6.73 -15.63 -63.09%
EY -28.71 -16.17 -11.67 -32.69 -28.19 -14.87 -6.40 170.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 1.86 0.81 0.76 1.17 1.56 -26.54%

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