[RA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.42%
YoY- -3395.74%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 78 8,756 18,276 16,768 39,320 1,860 1,460 -36.25%
PBT -340 -12,268 -10,392 -12,392 376 -176 -304 1.73%
Tax 0 0 0 0 0 0 0 -
NP -340 -12,268 -10,392 -12,392 376 -176 -304 1.73%
-
NP to SH -340 -12,268 -10,392 -12,392 376 -176 -304 1.73%
-
Tax Rate - - - - 0.00% - - -
Total Cost 418 21,024 28,668 29,160 38,944 2,036 1,764 -19.85%
-
Net Worth -25,331 57,506 86,599 88,514 103,400 4,437 4,325 -
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth -25,331 57,506 86,599 88,514 103,400 4,437 4,325 -
NOSH 966,862 958,437 962,222 885,142 940,000 62,857 63,333 52.02%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -432.21% -140.11% -56.86% -73.90% 0.96% -9.46% -20.82% -
ROE 0.00% -21.33% -12.00% -14.00% 0.36% -3.97% -7.03% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.01 0.91 1.90 1.89 4.18 2.96 2.31 -56.67%
EPS -0.04 -1.28 -1.08 -1.40 0.04 -0.28 -0.48 -31.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 0.06 0.09 0.10 0.11 0.0706 0.0683 -
Adjusted Per Share Value based on latest NOSH - 885,142
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.01 0.91 1.89 1.73 4.07 0.19 0.15 -34.04%
EPS -0.04 -1.27 -1.07 -1.28 0.04 -0.02 -0.03 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 0.0595 0.0896 0.0915 0.1069 0.0046 0.0045 -
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.005 0.04 0.045 0.05 0.11 0.12 0.11 -
P/RPS 0.00 4.38 2.37 2.64 2.63 4.06 4.77 -
P/EPS 0.50 -3.13 -4.17 -3.57 275.00 -42.86 -22.92 -
EY 198.83 -32.00 -24.00 -28.00 0.36 -2.33 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.50 0.50 1.00 1.70 1.61 -
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/11/16 29/05/15 28/05/14 31/05/13 18/05/12 23/05/11 18/05/10 -
Price 0.005 0.015 0.04 0.06 0.09 0.12 0.18 -
P/RPS 0.00 1.64 2.11 3.17 2.15 4.06 7.81 -
P/EPS 0.50 -1.17 -3.70 -4.29 225.00 -42.86 -37.50 -
EY 198.83 -85.33 -27.00 -23.33 0.44 -2.33 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.44 0.60 0.82 1.70 2.64 -

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