[RENEUCO] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annualized Quarter Result
Revenue	18,378	16,686	14,154	16,710	18,842	22,521	28,912	-5.73%
YoY %	10.14%	17.89%	-15.30%	-11.32%	-16.34%	-22.11%	-	-
Horiz. %	63.57%	57.71%	48.96%	57.80%	65.17%	77.89%	100.00%	-
PBT	-578	90	-1,565	-2,934	-7,265	-3,977	3,017	-
YoY %	-742.22%	105.75%	46.66%	59.61%	-82.68%	-231.82%	-	-
Horiz. %	-19.16%	2.98%	-51.87%	-97.25%	-240.80%	-131.82%	100.00%	-
Tax	-86	-66	-4	-17	0	-40	73	-
YoY %	-30.30%	-1,550.00%	76.47%	0.00%	0.00%	-154.79%	-	-
Horiz. %	-117.81%	-90.41%	-5.48%	-23.29%	0.00%	-54.79%	100.00%	-
NP	-665	24	-1,569	-2,952	-7,265	-4,017	3,090	-
YoY %	-2,870.83%	101.53%	46.85%	59.37%	-80.86%	-230.00%	-	-
Horiz. %	-21.52%	0.78%	-50.78%	-95.53%	-235.11%	-130.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-710	24	-1,569	-2,952	-7,265	-4,017	3,090	-
YoY %	-3,058.33%	101.53%	46.85%	59.37%	-80.86%	-230.00%	-	-
Horiz. %	-22.98%	0.78%	-50.78%	-95.53%	-235.11%	-130.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	73.33%	-	-	-	-	-2.42%	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	-3,030.17%	-	-	-	-	100.00%	-
Total Cost	19,043	16,662	15,723	19,662	26,107	26,538	25,821	-3.89%
YoY %	14.29%	5.97%	-20.03%	-24.69%	-1.62%	2.78%	-	-
Horiz. %	73.75%	64.53%	60.89%	76.15%	101.11%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,956	44,400	41,673	42,815	46,770	54,166	60,309	-4.92%
YoY %	-7.76%	6.54%	-2.67%	-8.46%	-13.65%	-10.19%	-	-
Horiz. %	67.91%	73.62%	69.10%	70.99%	77.55%	89.81%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	40,956	44,400	41,673	42,815	46,770	54,166	60,309	-4.92%
YoY %	-7.76%	6.54%	-2.67%	-8.46%	-13.65%	-10.19%	-	-
Horiz. %	67.91%	73.62%	69.10%	70.99%	77.55%	89.81%	100.00%	-
NOSH	56,105	60,000	56,315	56,335	56,349	56,423	41,026	4.16%
YoY %	-6.49%	6.54%	-0.04%	-0.02%	-0.13%	37.53%	-	-
Horiz. %	136.75%	146.25%	137.27%	137.32%	137.35%	137.53%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	-3.62%	0.14%	-11.09%	-17.67%	-38.56%	-17.84%	10.69%	-
YoY %	-2,685.71%	101.26%	37.24%	54.18%	-116.14%	-266.88%	-	-
Horiz. %	-33.86%	1.31%	-103.74%	-165.29%	-360.71%	-166.88%	100.00%	-
ROE	-1.74%	0.05%	-3.77%	-6.89%	-15.53%	-7.42%	5.12%	-
YoY %	-3,580.00%	101.33%	45.28%	55.63%	-109.30%	-244.92%	-	-
Horiz. %	-33.98%	0.98%	-73.63%	-134.57%	-303.32%	-144.92%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	32.76	27.81	25.13	29.66	33.44	39.92	70.47	-9.50%
YoY %	17.80%	10.66%	-15.27%	-11.30%	-16.23%	-43.35%	-	-
Horiz. %	46.49%	39.46%	35.66%	42.09%	47.45%	56.65%	100.00%	-
EPS	-1.27	0.04	-2.79	-5.24	-12.89	-7.12	7.53	-
YoY %	-3,275.00%	101.43%	46.76%	59.35%	-81.04%	-194.56%	-	-
Horiz. %	-16.87%	0.53%	-37.05%	-69.59%	-171.18%	-94.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.73	0.74	0.74	0.76	0.83	0.96	1.47	-8.72%
YoY %	-1.35%	0.00%	-2.63%	-8.43%	-13.54%	-34.69%	-	-
Horiz. %	49.66%	50.34%	50.34%	51.70%	56.46%	65.31%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 56,478
RPS	1.61	1.46	1.24	1.46	1.65	1.97	2.53	-5.72%
YoY %	10.27%	17.74%	-15.07%	-11.52%	-16.24%	-22.13%	-	-
Horiz. %	63.64%	57.71%	49.01%	57.71%	65.22%	77.87%	100.00%	-
EPS	-0.06	0.00	-0.14	-0.26	-0.64	-0.35	0.27	-
YoY %	0.00%	0.00%	46.15%	59.38%	-82.86%	-229.63%	-	-
Horiz. %	-22.22%	0.00%	-51.85%	-96.30%	-237.04%	-129.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0358	0.0389	0.0365	0.0375	0.0409	0.0474	0.0528	-4.94%
YoY %	-7.97%	6.58%	-2.67%	-8.31%	-13.71%	-10.23%	-	-
Horiz. %	67.80%	73.67%	69.13%	71.02%	77.46%	89.77%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	31/01/03	-
Price	0.69	0.42	0.48	0.32	0.44	0.88	1.02	-
P/RPS	2.11	1.51	1.91	1.08	1.32	2.20	1.45	5.01%
YoY %	39.74%	-20.94%	76.85%	-18.18%	-40.00%	51.72%	-	-
Horiz. %	145.52%	104.14%	131.72%	74.48%	91.03%	151.72%	100.00%	-
P/EPS	-54.47	1,050.00	-17.22	-6.11	-3.41	-12.36	13.54	-
YoY %	-105.19%	6,197.56%	-181.83%	-79.18%	72.41%	-191.29%	-	-
Horiz. %	-402.29%	7,754.80%	-127.18%	-45.13%	-25.18%	-91.29%	100.00%	-
EY	-1.84	0.10	-5.81	-16.38	-29.30	-8.09	7.39	-
YoY %	-1,940.00%	101.72%	64.53%	44.10%	-262.18%	-209.47%	-	-
Horiz. %	-24.90%	1.35%	-78.62%	-221.65%	-396.48%	-109.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	0.57	0.65	0.42	0.53	0.92	0.69	4.25%
YoY %	66.67%	-12.31%	54.76%	-20.75%	-42.39%	33.33%	-	-
Horiz. %	137.68%	82.61%	94.20%	60.87%	76.81%	133.33%	100.00%	-

	30/09/10	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	26/03/08	14/03/07	22/03/06	22/03/05	28/04/04	20/03/03	-
Price	0.58	0.40	0.40	0.33	0.40	0.69	0.81	-
P/RPS	1.77	1.44	1.59	1.11	1.20	1.73	1.15	5.78%
YoY %	22.92%	-9.43%	43.24%	-7.50%	-30.64%	50.43%	-	-
Horiz. %	153.91%	125.22%	138.26%	96.52%	104.35%	150.43%	100.00%	-
P/EPS	-45.79	1,000.00	-14.35	-6.30	-3.10	-9.69	10.75	-
YoY %	-104.58%	7,068.64%	-127.78%	-103.23%	68.01%	-190.14%	-	-
Horiz. %	-425.95%	9,302.33%	-133.49%	-58.60%	-28.84%	-90.14%	100.00%	-
EY	-2.18	0.10	-6.97	-15.88	-32.23	-10.32	9.30	-
YoY %	-2,280.00%	101.43%	56.11%	50.73%	-212.31%	-210.97%	-	-
Horiz. %	-23.44%	1.08%	-74.95%	-170.75%	-346.56%	-110.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.54	0.54	0.43	0.48	0.72	0.55	4.83%
YoY %	46.30%	0.00%	25.58%	-10.42%	-33.33%	30.91%	-	-
Horiz. %	143.64%	98.18%	98.18%	78.18%	87.27%	130.91%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos