[BIG] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.09%
YoY- -405.55%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 87,577 84,904 82,889 74,180 74,109 80,417 84,846 2.14%
PBT -3,999 -5,112 -1,512 -7,990 -7,660 -5,431 -5,343 -17.60%
Tax -2,613 -2,651 -891 -1,097 -1,155 -1,059 -1,005 89.41%
NP -6,612 -7,763 -2,403 -9,087 -8,815 -6,490 -6,348 2.76%
-
NP to SH -6,612 -7,763 -2,403 -9,087 -8,815 -6,490 -6,348 2.76%
-
Tax Rate - - - - - - - -
Total Cost 94,189 92,667 85,292 83,267 82,924 86,907 91,194 2.18%
-
Net Worth 47,305 47,608 52,850 55,284 53,838 54,808 56,271 -10.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 47,305 47,608 52,850 55,284 53,838 54,808 56,271 -10.95%
NOSH 48,270 48,089 48,046 48,073 48,069 47,659 48,095 0.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.55% -9.14% -2.90% -12.25% -11.89% -8.07% -7.48% -
ROE -13.98% -16.31% -4.55% -16.44% -16.37% -11.84% -11.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.43 176.55 172.52 154.31 154.17 168.73 176.41 1.89%
EPS -13.70 -16.14 -5.00 -18.90 -18.34 -13.62 -13.20 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 1.10 1.15 1.12 1.15 1.17 -11.17%
Adjusted Per Share Value based on latest NOSH - 48,073
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 137.96 133.75 130.57 116.85 116.74 126.68 133.65 2.14%
EPS -10.42 -12.23 -3.79 -14.31 -13.89 -10.22 -10.00 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7452 0.75 0.8325 0.8709 0.8481 0.8634 0.8864 -10.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.32 0.25 0.28 0.41 0.47 0.57 -
P/RPS 0.13 0.18 0.14 0.18 0.27 0.28 0.32 -45.23%
P/EPS -1.68 -1.98 -5.00 -1.48 -2.24 -3.45 -4.32 -46.81%
EY -59.56 -50.45 -20.01 -67.51 -44.73 -28.97 -23.16 88.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.23 0.24 0.37 0.41 0.49 -39.68%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 28/02/11 29/11/10 27/08/10 26/05/10 24/02/10 -
Price 0.25 0.26 0.31 0.35 0.40 0.30 0.60 -
P/RPS 0.14 0.15 0.18 0.23 0.26 0.18 0.34 -44.74%
P/EPS -1.83 -1.61 -6.20 -1.85 -2.18 -2.20 -4.55 -45.60%
EY -54.79 -62.09 -16.13 -54.01 -45.84 -45.39 -22.00 84.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.30 0.36 0.26 0.51 -36.26%

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