[JAVA] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 42.54%
YoY- -1277.53%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,016 0 24,940 41,820 51,640 59,768 115,136 -51.67%
PBT -11,220 0 -20,052 -26,896 -2,112 -15,776 4,424 -
Tax 0 0 132 0 0 256 0 -
NP -11,220 0 -19,920 -26,896 -2,112 -15,520 4,424 -
-
NP to SH -10,764 0 -19,328 -26,724 -1,940 -15,316 4,580 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 12,236 0 44,860 68,716 53,752 75,288 110,712 -28.72%
-
Net Worth 29,138 72,873 116,037 164,855 216,517 225,235 223,795 -26.90%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,138 72,873 116,037 164,855 216,517 225,235 223,795 -26.90%
NOSH 171,401 173,508 173,189 173,532 173,214 173,257 173,484 -0.18%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1,104.33% 0.00% -79.87% -64.31% -4.09% -25.97% 3.84% -
ROE -36.94% 0.00% -16.66% -16.21% -0.90% -6.80% 2.05% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.59 0.00 14.40 24.10 29.81 34.50 66.37 -51.62%
EPS -6.28 0.00 -11.16 -15.40 -1.12 -8.84 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.42 0.67 0.95 1.25 1.30 1.29 -26.77%
Adjusted Per Share Value based on latest NOSH - 173,532
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.59 0.00 14.38 24.12 29.78 34.47 66.40 -51.62%
EPS -6.21 0.00 -11.15 -15.41 -1.12 -8.83 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.4203 0.6692 0.9507 1.2487 1.299 1.2907 -26.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.10 0.29 0.50 0.60 0.41 0.60 0.62 -
P/RPS 16.87 0.00 3.47 2.49 1.38 1.74 0.93 56.13%
P/EPS -1.59 0.00 -4.48 -3.90 -36.61 -6.79 23.48 -
EY -62.80 0.00 -22.32 -25.67 -2.73 -14.73 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.75 0.63 0.33 0.46 0.48 3.22%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/05/16 29/05/15 29/11/13 29/11/12 24/11/11 30/11/10 23/11/09 -
Price 0.08 0.245 0.46 0.51 0.75 0.51 0.61 -
P/RPS 13.50 0.00 3.19 2.12 2.52 1.48 0.92 51.13%
P/EPS -1.27 0.00 -4.12 -3.31 -66.96 -5.77 23.11 -
EY -78.50 0.00 -24.26 -30.20 -1.49 -17.33 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.69 0.54 0.60 0.39 0.47 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