[BIG] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 37.0%
YoY- -3745.08%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,050 92,069 99,908 81,445 74,592 88,838 90,353 -1.99%
PBT 538 4,228 4,020 -4,674 37 3,593 4,928 -30.85%
Tax -737 -1,360 -1,376 -2,605 -226 -104 -149 30.51%
NP -198 2,868 2,644 -7,280 -189 3,489 4,778 -
-
NP to SH -198 2,868 2,644 -7,280 -189 3,489 4,778 -
-
Tax Rate 136.99% 32.17% 34.23% - 610.81% 2.89% 3.02% -
Total Cost 80,249 89,201 97,264 88,725 74,781 85,349 85,574 -1.06%
-
Net Worth 47,611 45,687 48,092 47,143 54,433 64,943 62,041 -4.31%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 47,611 45,687 48,092 47,143 54,433 64,943 62,041 -4.31%
NOSH 48,092 48,092 48,092 48,105 47,333 48,106 48,093 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.25% 3.12% 2.65% -8.94% -0.25% 3.93% 5.29% -
ROE -0.42% 6.28% 5.50% -15.44% -0.35% 5.37% 7.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 166.45 191.44 207.74 169.30 157.59 184.67 187.87 -1.99%
EPS -0.41 5.96 5.49 -15.13 -0.40 7.25 9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 1.00 0.98 1.15 1.35 1.29 -4.31%
Adjusted Per Share Value based on latest NOSH - 48,030
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 126.10 145.03 157.38 128.30 117.50 139.94 142.33 -1.99%
EPS -0.31 4.52 4.16 -11.47 -0.30 5.50 7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7197 0.7576 0.7426 0.8575 1.023 0.9773 -4.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.785 0.315 0.25 0.22 0.28 0.57 0.43 -
P/RPS 0.47 0.16 0.12 0.13 0.18 0.31 0.23 12.64%
P/EPS -190.03 5.28 4.55 -1.45 -70.00 7.86 4.33 -
EY -0.53 18.93 21.99 -68.79 -1.43 12.73 23.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.33 0.25 0.22 0.24 0.42 0.33 15.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 27/11/13 16/11/12 24/11/11 29/11/10 26/11/09 28/11/08 -
Price 0.715 0.34 0.25 0.28 0.35 0.60 0.25 -
P/RPS 0.43 0.18 0.12 0.17 0.22 0.32 0.13 22.05%
P/EPS -173.08 5.70 4.55 -1.85 -87.50 8.27 2.52 -
EY -0.58 17.54 21.99 -54.05 -1.14 12.09 39.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.36 0.25 0.29 0.30 0.44 0.19 24.84%

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