[JAVA] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -317.4%
YoY- -434.41%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 24,940 41,820 51,640 59,768 115,136 179,612 289,028 -33.50%
PBT -20,052 -26,896 -2,112 -15,776 4,424 2,784 24,820 -
Tax 132 0 0 256 0 -680 0 -
NP -19,920 -26,896 -2,112 -15,520 4,424 2,104 24,820 -
-
NP to SH -19,328 -26,724 -1,940 -15,316 4,580 2,108 24,820 -
-
Tax Rate - - - - 0.00% 24.43% 0.00% -
Total Cost 44,860 68,716 53,752 75,288 110,712 177,508 264,208 -25.56%
-
Net Worth 116,037 164,855 216,517 225,235 223,795 242,419 245,455 -11.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 116,037 164,855 216,517 225,235 223,795 242,419 245,455 -11.72%
NOSH 173,189 173,532 173,214 173,257 173,484 175,666 152,456 2.14%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -79.87% -64.31% -4.09% -25.97% 3.84% 1.17% 8.59% -
ROE -16.66% -16.21% -0.90% -6.80% 2.05% 0.87% 10.11% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.40 24.10 29.81 34.50 66.37 102.25 189.58 -34.89%
EPS -11.16 -15.40 -1.12 -8.84 2.64 1.20 16.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.95 1.25 1.30 1.29 1.38 1.61 -13.58%
Adjusted Per Share Value based on latest NOSH - 173,257
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.38 24.12 29.78 34.47 66.40 103.58 166.69 -33.50%
EPS -11.15 -15.41 -1.12 -8.83 2.64 1.22 14.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6692 0.9507 1.2487 1.299 1.2907 1.3981 1.4156 -11.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.50 0.60 0.41 0.60 0.62 0.74 2.52 -
P/RPS 3.47 2.49 1.38 1.74 0.93 0.72 1.33 17.31%
P/EPS -4.48 -3.90 -36.61 -6.79 23.48 61.67 15.48 -
EY -22.32 -25.67 -2.73 -14.73 4.26 1.62 6.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.33 0.46 0.48 0.54 1.57 -11.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 24/11/11 30/11/10 23/11/09 26/11/08 30/11/07 -
Price 0.46 0.51 0.75 0.51 0.61 0.44 2.02 -
P/RPS 3.19 2.12 2.52 1.48 0.92 0.43 1.07 19.94%
P/EPS -4.12 -3.31 -66.96 -5.77 23.11 36.67 12.41 -
EY -24.26 -30.20 -1.49 -17.33 4.33 2.73 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.60 0.39 0.47 0.32 1.25 -9.42%

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