[SSB8] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -21.6%
YoY- -7.25%
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,191 5,946 1,185 1,417 4,541 7,041 9,961 -10.28%
PBT -3,439 598 -2,439 -5,145 -4,784 -13,094 -6,965 -11.08%
Tax 70 -82 0 0 -13 0 1 102.87%
NP -3,369 516 -2,439 -5,145 -4,797 -13,094 -6,964 -11.38%
-
NP to SH -3,016 516 -2,439 -5,145 -4,797 -13,065 -6,828 -12.72%
-
Tax Rate - 13.71% - - - - - -
Total Cost 8,560 5,430 3,624 6,562 9,338 20,135 16,925 -10.73%
-
Net Worth 7,470 10,000 9,995 12,487 17,500 22,484 35,951 -23.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,470 10,000 9,995 12,487 17,500 22,484 35,951 -23.02%
NOSH 249,032 250,000 249,892 249,757 250,000 249,827 250,185 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -64.90% 8.68% -205.82% -363.09% -105.64% -185.97% -69.91% -
ROE -40.37% 5.16% -24.40% -41.20% -27.41% -58.11% -18.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.08 2.38 0.47 0.57 1.82 2.82 3.98 -10.24%
EPS -1.21 0.21 -0.98 -2.06 -1.92 -5.23 -2.73 -12.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.05 0.07 0.09 0.1437 -22.96%
Adjusted Per Share Value based on latest NOSH - 247,027
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.23 0.26 0.05 0.06 0.20 0.31 0.44 -10.23%
EPS -0.13 0.02 -0.11 -0.23 -0.21 -0.57 -0.30 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0044 0.0044 0.0055 0.0077 0.0099 0.0158 -22.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.07 0.09 0.08 0.04 0.04 0.08 0.12 -
P/RPS 3.36 3.78 16.87 7.05 2.20 2.84 3.01 1.84%
P/EPS -5.78 43.60 -8.20 -1.94 -2.08 -1.53 -4.40 4.64%
EY -17.30 2.29 -12.20 -51.50 -47.97 -65.37 -22.74 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.25 2.00 0.80 0.57 0.89 0.84 18.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.11 0.09 0.065 0.05 0.04 0.05 0.14 -
P/RPS 5.28 3.78 13.71 8.81 2.20 1.77 3.52 6.98%
P/EPS -9.08 43.60 -6.66 -2.43 -2.08 -0.96 -5.13 9.97%
EY -11.01 2.29 -15.02 -41.20 -47.97 -104.59 -19.49 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.25 1.63 1.00 0.57 0.56 0.97 24.80%

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