[SSB8] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -29.66%
YoY- -81.05%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 266 33 1,834 4,712 3,190 908 1,650 -26.21%
PBT 73 -3,246 -3,750 -2,524 -1,273 -3,048 -5,641 -
Tax 0 0 0 -1 0 0 0 -
NP 73 -3,246 -3,750 -2,525 -1,273 -3,048 -5,641 -
-
NP to SH 73 -3,213 -3,165 -2,305 -1,273 -3,048 -5,641 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 193 3,279 5,585 7,237 4,463 3,956 7,291 -45.39%
-
Net Worth 7,334 2,887 4,997 10,023 7,539 10,827 15,021 -11.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 7,334 2,887 4,997 10,023 7,539 10,827 15,021 -11.25%
NOSH 288,750 288,750 249,894 250,579 251,315 251,208 250,355 2.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.50% -9,740.10% -204.43% -53.59% -39.91% -335.68% -341.76% -
ROE 1.00% -111.28% -63.33% -23.00% -16.89% -28.15% -37.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.09 0.01 0.73 1.88 1.27 0.36 0.66 -28.24%
EPS 0.03 -0.12 -1.27 -0.92 -0.51 -1.21 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.01 0.02 0.04 0.03 0.0431 0.06 -13.34%
Adjusted Per Share Value based on latest NOSH - 247,058
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.01 0.00 0.08 0.21 0.14 0.04 0.07 -27.68%
EPS 0.00 -0.14 -0.14 -0.10 -0.06 -0.13 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0013 0.0022 0.0044 0.0033 0.0048 0.0066 -11.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.04 0.06 0.06 0.10 0.16 0.10 0.03 -
P/RPS 43.31 519.76 8.17 5.32 12.60 27.67 4.55 45.55%
P/EPS 157.50 -5.39 -4.74 -10.87 -31.58 -8.24 -1.33 -
EY 0.63 -18.55 -21.11 -9.20 -3.17 -12.13 -75.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 6.00 3.00 2.50 5.33 2.32 0.50 20.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 04/12/14 02/12/13 19/11/12 23/11/11 23/11/10 26/11/09 -
Price 0.045 0.04 0.055 0.09 0.09 0.09 0.05 -
P/RPS 48.73 346.50 7.49 4.79 7.09 24.90 7.58 36.34%
P/EPS 177.19 -3.59 -4.34 -9.78 -17.76 -7.42 -2.22 -
EY 0.56 -27.82 -23.03 -10.22 -5.63 -13.48 -45.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 4.00 2.75 2.25 3.00 2.09 0.83 13.44%

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