[RA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.01%
YoY- 65.51%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 7,234 37,576 23,690 28,412 1,814 2,012 2,912 16.36%
PBT -17,548 -10,376 -4,336 -12,572 -716 76 772 -
Tax 0 0 0 0 0 0 0 -
NP -17,548 -10,376 -4,336 -12,572 -716 76 772 -
-
NP to SH -17,548 -10,376 -4,336 -12,572 -716 76 772 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 24,782 47,952 28,026 40,984 2,530 1,936 2,140 50.38%
-
Net Worth 57,850 86,466 86,720 87,305 11,187 4,439 4,717 51.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 57,850 86,466 86,720 87,305 11,187 4,439 4,717 51.82%
NOSH 964,175 960,740 867,200 873,055 111,875 63,333 65,423 56.54%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -242.58% -27.61% -18.30% -44.25% -39.47% 3.78% 26.51% -
ROE -30.33% -12.00% -5.00% -14.40% -6.40% 1.71% 16.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.75 3.91 2.73 3.25 1.62 3.18 4.45 -25.66%
EPS -1.82 -1.08 -0.50 -1.44 -0.64 0.12 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.10 0.10 0.10 0.0701 0.0721 -3.01%
Adjusted Per Share Value based on latest NOSH - 845,454
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.75 3.89 2.45 2.94 0.19 0.21 0.30 16.49%
EPS -1.81 -1.07 -0.45 -1.30 -0.07 0.01 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0894 0.0897 0.0903 0.0116 0.0046 0.0049 51.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.015 0.04 0.05 0.09 0.16 0.16 0.09 -
P/RPS 2.00 1.02 1.83 2.77 9.87 5.04 2.02 -0.16%
P/EPS -0.82 -3.70 -10.00 -6.25 -25.00 133.33 7.63 -
EY -121.33 -27.00 -10.00 -16.00 -4.00 0.75 13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.44 0.50 0.90 1.60 2.28 1.25 -23.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 17/08/10 18/08/09 -
Price 0.01 0.045 0.045 0.08 0.135 0.14 0.08 -
P/RPS 1.33 1.15 1.65 2.46 8.33 4.41 1.80 -4.91%
P/EPS -0.55 -4.17 -9.00 -5.56 -21.09 116.67 6.78 -
EY -182.00 -24.00 -11.11 -18.00 -4.74 0.86 14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.50 0.45 0.80 1.35 2.00 1.11 -26.84%

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