[JAVA] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -30.74%
YoY- -164.16%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 76,456 53,161 131,017 140,586 259,197 313,824 263,095 -18.59%
PBT -46,845 -12,058 6,903 -11,712 17,159 72,591 25,808 -
Tax -32 157 -4 467 286 291 -636 -39.21%
NP -46,877 -11,901 6,899 -11,245 17,445 72,882 25,172 -
-
NP to SH -46,511 -11,687 7,045 -11,195 17,449 72,886 25,173 -
-
Tax Rate - - 0.06% - -1.67% -0.40% 2.46% -
Total Cost 123,333 65,062 124,118 151,831 241,752 240,942 237,923 -10.36%
-
Net Worth 171,688 216,747 228,984 222,084 227,810 230,333 99,652 9.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 5,777 14,670 4,332 -
Div Payout % - - - - 33.11% 20.13% 17.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 171,688 216,747 228,984 222,084 227,810 230,333 99,652 9.48%
NOSH 173,422 173,397 173,472 173,503 165,080 146,708 144,423 3.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -61.31% -22.39% 5.27% -8.00% 6.73% 23.22% 9.57% -
ROE -27.09% -5.39% 3.08% -5.04% 7.66% 31.64% 25.26% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.09 30.66 75.53 81.03 157.01 213.91 182.17 -21.04%
EPS -26.82 -6.74 4.06 -6.45 10.57 49.70 17.43 -
DPS 0.00 0.00 0.00 0.00 3.50 10.00 3.00 -
NAPS 0.99 1.25 1.32 1.28 1.38 1.57 0.69 6.19%
Adjusted Per Share Value based on latest NOSH - 173,418
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.09 30.66 75.56 81.08 149.48 180.99 151.73 -18.59%
EPS -26.82 -6.74 4.06 -6.46 10.06 42.03 14.52 -
DPS 0.00 0.00 0.00 0.00 3.33 8.46 2.50 -
NAPS 0.9902 1.25 1.3206 1.2808 1.3138 1.3284 0.5747 9.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.57 0.72 0.63 0.62 1.58 2.78 0.59 -
P/RPS 1.29 2.35 0.83 0.77 1.01 1.30 0.32 26.12%
P/EPS -2.13 -10.68 15.51 -9.61 14.95 5.60 3.38 -
EY -47.05 -9.36 6.45 -10.41 6.69 17.87 29.54 -
DY 0.00 0.00 0.00 0.00 2.22 3.60 5.08 -
P/NAPS 0.58 0.58 0.48 0.48 1.14 1.77 0.86 -6.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 30/08/10 25/08/09 29/08/08 03/09/07 30/08/06 -
Price 0.59 0.49 0.55 0.69 1.30 2.67 0.69 -
P/RPS 1.34 1.60 0.73 0.85 0.83 1.25 0.38 23.34%
P/EPS -2.20 -7.27 13.54 -10.69 12.30 5.37 3.96 -
EY -45.46 -13.76 7.38 -9.35 8.13 18.61 25.26 -
DY 0.00 0.00 0.00 0.00 2.69 3.75 4.35 -
P/NAPS 0.60 0.39 0.42 0.54 0.94 1.70 1.00 -8.15%

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