[STRAITS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.93%
YoY- -365.36%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,838 8,858 21,945 20,172 28,538 21,562 0 -
PBT -3,781 -2,654 -3,225 -4,524 2,266 1,570 0 -
Tax 0 0 322 20 -569 -570 0 -
NP -3,781 -2,654 -2,902 -4,504 1,697 1,000 0 -
-
NP to SH -3,781 -2,654 -2,902 -4,504 1,697 1,000 0 -
-
Tax Rate - - - - 25.11% 36.31% - -
Total Cost 12,619 11,513 24,847 24,676 26,841 20,562 0 -
-
Net Worth 12,347 13,349 16,287 18,485 21,709 16,666 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,347 13,349 16,287 18,485 21,709 16,666 0 -
NOSH 116,707 107,567 99,862 97,913 97,923 83,333 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -42.78% -29.97% -13.23% -22.33% 5.95% 4.64% 0.00% -
ROE -30.62% -19.89% -17.82% -24.36% 7.82% 6.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.57 8.24 21.98 20.60 29.14 25.88 0.00 -
EPS -3.24 -2.47 -2.91 -4.60 1.73 1.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.1241 0.1631 0.1888 0.2217 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 98,400
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.89 0.89 2.21 2.03 2.87 2.17 0.00 -
EPS -0.38 -0.27 -0.29 -0.45 0.17 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0134 0.0164 0.0186 0.0218 0.0168 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.06 0.12 0.30 0.25 0.26 0.38 0.00 -
P/RPS 0.79 1.46 1.37 1.21 0.89 1.47 0.00 -
P/EPS -1.85 -4.86 -10.32 -5.43 15.00 31.67 0.00 -
EY -54.00 -20.57 -9.69 -18.40 6.67 3.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.97 1.84 1.32 1.17 1.90 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 30/11/09 28/11/08 22/11/07 29/11/06 25/11/05 - -
Price 0.06 0.11 0.16 0.22 0.25 0.20 0.00 -
P/RPS 0.79 1.34 0.73 1.07 0.86 0.77 0.00 -
P/EPS -1.85 -4.46 -5.50 -4.78 14.42 16.67 0.00 -
EY -54.00 -22.44 -18.17 -20.91 6.93 6.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.89 0.98 1.17 1.13 1.00 0.00 -

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