[EKA] 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- -6.09%
YoY- -11.6%
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 95,842 100,574 175,884 189,580 161,394 120,858 106,672 -1.41%
PBT -19,881 601 -51,174 5,312 7,220 7,060 12,681 -
Tax -25 -13 -824 -1,157 -2,520 780 -1,705 -43.03%
NP -19,906 588 -51,998 4,154 4,700 7,840 10,976 -
-
NP to SH -19,906 588 -51,998 4,154 4,700 7,840 10,976 -
-
Tax Rate - 2.16% - 21.78% 34.90% -11.05% 13.45% -
Total Cost 115,749 99,986 227,882 185,425 156,694 113,018 95,696 2.56%
-
Net Worth 28,803 22,645 50,398 89,884 91,163 92,399 86,268 -13.60%
Dividend
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 28,803 22,645 50,398 89,884 91,163 92,399 86,268 -13.60%
NOSH 240,032 119,189 119,996 119,846 121,551 120,000 119,304 9.76%
Ratio Analysis
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -20.77% 0.58% -29.56% 2.19% 2.91% 6.49% 10.29% -
ROE -69.11% 2.60% -103.17% 4.62% 5.16% 8.48% 12.72% -
Per Share
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.93 84.38 146.57 158.19 132.78 100.72 89.41 -10.18%
EPS -8.29 0.49 -43.33 3.47 3.87 6.53 9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.19 0.42 0.75 0.75 0.77 0.7231 -21.28%
Adjusted Per Share Value based on latest NOSH - 120,533
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.72 32.24 56.37 60.76 51.73 38.74 34.19 -1.41%
EPS -6.38 0.19 -16.67 1.33 1.51 2.51 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0726 0.1615 0.2881 0.2922 0.2962 0.2765 -13.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/03/14 29/03/13 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.155 0.275 0.19 0.42 0.46 0.72 0.96 -
P/RPS 0.39 0.33 0.13 0.27 0.35 0.71 1.07 -12.58%
P/EPS -1.87 55.74 -0.44 12.12 11.90 11.02 10.43 -
EY -53.51 1.79 -228.07 8.25 8.41 9.07 9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.45 0.45 0.56 0.61 0.94 1.33 -0.40%
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/05/14 30/05/13 29/11/10 26/11/09 27/11/08 30/11/07 28/11/06 -
Price 0.15 0.26 0.21 0.44 0.44 0.70 0.96 -
P/RPS 0.38 0.31 0.14 0.28 0.33 0.70 1.07 -12.88%
P/EPS -1.81 52.70 -0.48 12.69 11.38 10.71 10.43 -
EY -55.29 1.90 -206.35 7.88 8.79 9.33 9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 0.50 0.59 0.59 0.91 1.33 -0.82%

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