[BIG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 94.28%
YoY- -26.98%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,908 81,445 74,592 88,838 90,353 64,964 74,661 4.96%
PBT 4,020 -4,674 37 3,593 4,928 152 1,721 15.17%
Tax -1,376 -2,605 -226 -104 -149 -9 -45 76.74%
NP 2,644 -7,280 -189 3,489 4,778 142 1,676 7.88%
-
NP to SH 2,644 -7,280 -189 3,489 4,778 142 1,720 7.42%
-
Tax Rate 34.23% - 610.81% 2.89% 3.02% 5.92% 2.61% -
Total Cost 97,264 88,725 74,781 85,349 85,574 64,821 72,985 4.89%
-
Net Worth 48,092 47,143 54,433 64,943 62,041 58,849 59,205 -3.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 48,092 47,143 54,433 64,943 62,041 58,849 59,205 -3.40%
NOSH 48,092 48,105 47,333 48,106 48,093 48,636 48,134 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.65% -8.94% -0.25% 3.93% 5.29% 0.22% 2.24% -
ROE 5.50% -15.44% -0.35% 5.37% 7.70% 0.24% 2.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 207.74 169.30 157.59 184.67 187.87 133.57 155.11 4.98%
EPS 5.49 -15.13 -0.40 7.25 9.93 0.29 3.57 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.15 1.35 1.29 1.21 1.23 -3.38%
Adjusted Per Share Value based on latest NOSH - 48,151
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.38 128.30 117.50 139.94 142.33 102.34 117.61 4.96%
EPS 4.16 -11.47 -0.30 5.50 7.53 0.22 2.71 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7576 0.7426 0.8575 1.023 0.9773 0.927 0.9326 -3.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.22 0.28 0.57 0.43 0.74 0.76 -
P/RPS 0.12 0.13 0.18 0.31 0.23 0.55 0.49 -20.88%
P/EPS 4.55 -1.45 -70.00 7.86 4.33 252.27 21.27 -22.64%
EY 21.99 -68.79 -1.43 12.73 23.11 0.40 4.70 29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.24 0.42 0.33 0.61 0.62 -14.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 24/11/11 29/11/10 26/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.25 0.28 0.35 0.60 0.25 0.66 0.90 -
P/RPS 0.12 0.17 0.22 0.32 0.13 0.49 0.58 -23.07%
P/EPS 4.55 -1.85 -87.50 8.27 2.52 225.00 25.19 -24.79%
EY 21.99 -54.05 -1.14 12.09 39.74 0.44 3.97 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.30 0.44 0.19 0.55 0.73 -16.34%

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