[SSB8] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -174.58%
YoY- 33.85%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 200 25 1,272 2,729 503 246 819 -20.93%
PBT 55 -2,232 -1,592 -923 -1,344 -1,589 -3,497 -
Tax 0 0 0 0 0 0 0 -
NP 55 -2,232 -1,592 -923 -1,344 -1,589 -3,497 -
-
NP to SH 55 -2,232 -1,272 -889 -1,344 -1,589 -3,497 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 145 2,257 2,864 3,652 1,847 1,835 4,316 -43.18%
-
Net Worth 6,294 2,887 7,482 9,877 9,183 12,414 14,987 -13.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,294 2,887 7,482 9,877 9,183 12,414 14,987 -13.45%
NOSH 288,750 288,750 249,411 246,944 248,888 248,281 249,785 2.44%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 27.50% -8,928.00% -125.16% -33.82% -267.20% -645.93% -426.98% -
ROE 0.87% -77.30% -17.00% -9.00% -14.63% -12.80% -23.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.07 0.01 0.51 1.11 0.20 0.10 0.33 -22.76%
EPS 0.02 -0.08 -0.51 -0.36 -0.54 -0.64 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.01 0.03 0.04 0.0369 0.05 0.06 -15.52%
Adjusted Per Share Value based on latest NOSH - 250,722
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.01 0.00 0.06 0.12 0.02 0.01 0.04 -20.62%
EPS 0.00 -0.10 -0.06 -0.04 -0.06 -0.07 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0013 0.0033 0.0043 0.004 0.0055 0.0066 -13.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.05 0.055 0.06 0.17 0.06 0.05 0.04 -
P/RPS 72.19 635.25 11.76 15.38 29.69 50.46 12.20 34.47%
P/EPS 262.50 -7.12 -11.76 -47.22 -11.11 -7.81 -2.86 -
EY 0.38 -14.05 -8.50 -2.12 -9.00 -12.80 -35.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 5.50 2.00 4.25 1.63 1.00 0.67 22.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 30/08/13 30/08/12 25/08/11 13/08/10 24/08/09 -
Price 0.04 0.055 0.06 0.10 0.07 0.09 0.04 -
P/RPS 57.75 635.25 11.76 9.05 34.64 90.83 12.20 29.56%
P/EPS 210.00 -7.12 -11.76 -27.78 -12.96 -14.06 -2.86 -
EY 0.48 -14.05 -8.50 -3.60 -7.71 -7.11 -35.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 5.50 2.00 2.50 1.90 1.80 0.67 18.22%

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