[SSB8] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 63.2%
YoY- -193.12%
View:
Show?
Cumulative Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,107 200 24 242 1,945 358 33 71.57%
PBT -731 -139 -702 -1,259 1,192 -581 -923 -3.52%
Tax 0 0 0 0 0 0 0 -
NP -731 -139 -702 -1,259 1,192 -581 -923 -3.52%
-
NP to SH -731 -139 -621 -1,110 1,192 -581 -923 -3.52%
-
Tax Rate - - - - 0.00% - - -
Total Cost 1,838 339 726 1,501 753 939 956 10.56%
-
Net Worth 6,063 5,977 5,774 7,568 12,093 10,079 12,472 -10.49%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,063 5,977 5,774 7,568 12,093 10,079 12,472 -10.49%
NOSH 288,750 288,750 288,750 252,272 248,333 252,608 249,459 2.27%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -66.03% -69.50% -2,925.00% -520.25% 61.29% -162.29% -2,796.97% -
ROE -12.06% -2.33% -10.75% -14.67% 9.86% -5.76% -7.40% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.38 0.07 0.01 0.10 0.78 0.14 0.01 74.89%
EPS -0.25 -0.05 -0.22 -0.44 0.48 -0.23 -0.37 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0207 0.02 0.03 0.0487 0.0399 0.05 -12.48%
Adjusted Per Share Value based on latest NOSH - 252,272
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.05 0.01 0.00 0.01 0.09 0.02 0.00 -
EPS -0.03 -0.01 -0.03 -0.05 0.05 -0.03 -0.04 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0026 0.0025 0.0033 0.0053 0.0044 0.0055 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.04 0.06 0.06 0.065 0.10 0.07 0.04 -
P/RPS 0.00 86.63 721.88 67.76 12.77 49.39 302.38 -
P/EPS 0.00 -124.64 -27.90 -14.77 20.83 -30.43 -10.81 -
EY 0.00 -0.80 -3.58 -6.77 4.80 -3.29 -9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.90 3.00 2.17 2.05 1.75 0.80 -
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 29/05/15 30/05/14 28/05/13 18/05/12 27/05/11 27/05/10 -
Price 0.04 0.05 0.05 0.065 0.11 0.08 0.05 -
P/RPS 0.00 72.19 601.56 67.76 14.04 56.45 377.97 -
P/EPS 0.00 -103.87 -23.25 -14.77 22.92 -34.78 -13.51 -
EY 0.00 -0.96 -4.30 -6.77 4.36 -2.88 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.42 2.50 2.17 2.26 2.01 1.00 -

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

Post a Comment