[EFUTURE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.44%
YoY- -186.15%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 17,592 6,952 8,624 150,540 65,872 56,848 57,740 -17.96%
PBT -10,892 -6,152 -14,044 -4,908 -6,088 148 1,608 -
Tax -4 0 0 0 0 -96 -320 -51.80%
NP -10,896 -6,152 -14,044 -4,908 -6,088 52 1,288 -
-
NP to SH -10,896 -6,152 -14,044 -4,908 -6,088 52 1,288 -
-
Tax Rate - - - - - 64.86% 19.90% -
Total Cost 28,488 13,104 22,668 155,448 71,960 56,796 56,452 -10.76%
-
Net Worth 3,190 1,339,548 19,903 22,787 24,491 19,512 23,452 -28.27%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,190 1,339,548 19,903 22,787 24,491 19,512 23,452 -28.27%
NOSH 245,405 248,064 223,630 175,285 174,942 130,000 178,888 5.40%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -61.94% -88.49% -162.85% -3.26% -9.24% 0.09% 2.23% -
ROE -341.54% -0.46% -70.56% -21.54% -24.86% 0.27% 5.49% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.17 2.80 3.86 85.88 37.65 43.73 32.28 -22.16%
EPS -4.44 -2.48 -6.28 -2.80 -3.48 0.04 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 5.40 0.089 0.13 0.14 0.1501 0.1311 -31.95%
Adjusted Per Share Value based on latest NOSH - 223,630
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.13 2.82 3.50 61.03 26.70 23.05 23.41 -17.96%
EPS -4.42 -2.49 -5.69 -1.99 -2.47 0.02 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0129 5.4306 0.0807 0.0924 0.0993 0.0791 0.0951 -28.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.09 0.04 0.04 0.09 0.17 0.18 0.23 -
P/RPS 1.26 1.43 1.04 0.10 0.45 0.41 0.71 10.02%
P/EPS -2.03 -1.61 -0.64 -3.21 -4.89 450.00 31.94 -
EY -49.33 -62.00 -157.00 -31.11 -20.47 0.22 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.92 0.01 0.45 0.69 1.21 1.20 1.75 25.73%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 26/05/10 26/05/09 29/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.04 0.06 0.05 0.09 0.17 0.17 0.15 -
P/RPS 0.56 2.14 1.30 0.10 0.45 0.39 0.46 3.33%
P/EPS -0.90 -2.42 -0.80 -3.21 -4.89 425.00 20.83 -
EY -111.00 -41.33 -125.60 -31.11 -20.47 0.24 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 0.01 0.56 0.69 1.21 1.13 1.14 18.00%

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