[S&FCAP] QoQ TTM Result on 31-Dec-2010

Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -31.98%
YoY- -644.91%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 16,909 23,486 37,513 55,535 65,089 74,456 84,523 -65.76%
PBT -20,489 -19,844 -28,090 -31,855 -26,134 -4,781 1,962 -
Tax -1,592 436 2,241 3,259 5,230 3,397 1,823 -
NP -22,081 -19,408 -25,849 -28,596 -20,904 -1,384 3,785 -
-
NP to SH -20,509 -18,313 -24,478 -27,142 -20,566 -1,357 3,461 -
-
Tax Rate - - - - - - -92.92% -
Total Cost 38,990 42,894 63,362 84,131 85,993 75,840 80,738 -38.41%
-
Net Worth 145,272 0 0 166,904 180,932 186,158 193,745 -17.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 145,272 0 0 166,904 180,932 186,158 193,745 -17.45%
NOSH 242,120 241,772 242,181 241,889 241,243 241,764 242,181 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -130.59% -82.64% -68.91% -51.49% -32.12% -1.86% 4.48% -
ROE -14.12% 0.00% 0.00% -16.26% -11.37% -0.73% 1.79% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.98 9.71 15.49 22.96 26.98 30.80 34.90 -65.76%
EPS -8.47 -7.57 -10.11 -11.22 -8.52 -0.56 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.00 0.00 0.69 0.75 0.77 0.80 -17.43%
Adjusted Per Share Value based on latest NOSH - 241,889
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.07 4.27 6.82 10.09 11.83 13.53 15.36 -65.78%
EPS -3.73 -3.33 -4.45 -4.93 -3.74 -0.25 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.264 0.00 0.00 0.3033 0.3287 0.3382 0.352 -17.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.17 0.26 0.16 0.16 0.18 0.26 -
P/RPS 2.00 1.75 1.68 0.70 0.59 0.58 0.74 93.91%
P/EPS -1.65 -2.24 -2.57 -1.43 -1.88 -32.07 18.19 -
EY -60.50 -44.56 -38.87 -70.13 -53.28 -3.12 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.00 0.00 0.23 0.21 0.23 0.33 -21.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 02/03/11 25/11/10 30/08/10 31/05/10 -
Price 0.17 0.16 0.20 0.16 0.17 0.17 0.19 -
P/RPS 2.43 1.65 1.29 0.70 0.63 0.55 0.54 172.31%
P/EPS -2.01 -2.11 -1.98 -1.43 -1.99 -30.29 13.30 -
EY -49.83 -47.34 -50.54 -70.13 -50.15 -3.30 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.00 0.23 0.23 0.22 0.24 10.81%

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