[JAVA] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 79.18%
YoY- 97.3%
View:
Show?
Annualized Quarter Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 0 26,998 41,840 59,912 55,856 139,658 150,060 -
PBT 0 -9,066 -26,020 -616 -15,366 8,280 -4,166 -
Tax 0 66 0 0 186 0 -366 -
NP 0 -9,000 -26,020 -616 -15,180 8,280 -4,532 -
-
NP to SH 0 -8,294 -25,712 -404 -14,952 8,430 -4,534 -
-
Tax Rate - - - - - 0.00% - -
Total Cost 0 35,998 67,860 60,528 71,036 131,378 154,592 -
-
Net Worth 67,708 115,290 157,880 210,416 225,159 227,228 230,161 -17.16%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 67,708 115,290 157,880 210,416 225,159 227,228 230,161 -17.16%
NOSH 173,612 172,074 173,495 168,333 175,905 173,456 173,053 0.04%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.00% -33.34% -62.19% -1.03% -27.18% 5.93% -3.02% -
ROE 0.00% -7.19% -16.29% -0.19% -6.64% 3.71% -1.97% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.00 15.69 24.12 35.59 31.75 80.51 86.71 -
EPS 0.00 -4.82 -14.82 -0.24 -8.50 4.86 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.67 0.91 1.25 1.28 1.31 1.33 -17.20%
Adjusted Per Share Value based on latest NOSH - 176,875
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.00 15.57 24.13 34.55 32.21 80.54 86.54 -
EPS 0.00 -4.78 -14.83 -0.23 -8.62 4.86 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3905 0.6649 0.9105 1.2135 1.2985 1.3105 1.3274 -17.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.26 0.48 0.50 0.73 0.60 0.61 0.50 -
P/RPS 0.00 3.06 2.07 2.05 1.89 0.76 0.58 -
P/EPS 0.00 -9.96 -3.37 -304.17 -7.06 12.55 -19.08 -
EY 0.00 -10.04 -29.64 -0.33 -14.17 7.97 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.55 0.58 0.47 0.47 0.38 9.11%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/08/15 27/02/14 13/02/13 29/02/12 28/02/11 05/02/10 24/02/09 -
Price 0.16 0.42 0.46 0.58 0.63 0.65 0.41 -
P/RPS 0.00 2.68 1.91 1.63 1.98 0.81 0.47 -
P/EPS 0.00 -8.71 -3.10 -241.67 -7.41 13.37 -15.65 -
EY 0.00 -11.48 -32.22 -0.41 -13.49 7.48 -6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.51 0.46 0.49 0.50 0.31 4.39%

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