[RA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9750.0%
YoY- 151.88%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,206 907 1,006 1,456 834 941 1,223 50.43%
PBT -6,286 -358 38 386 -744 -726 -32 140.91%
Tax 0 0 0 0 0 0 -2 -
NP -6,286 -358 38 386 -744 -726 -34 138.49%
-
NP to SH -6,286 -358 38 386 -744 -726 -34 138.49%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 20,492 1,265 968 1,070 1,578 1,667 1,257 59.16%
-
Net Worth 87,305 11,187 4,439 4,717 6,324 6,955 8,642 46.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 87,305 11,187 4,439 4,717 6,324 6,955 8,642 46.97%
NOSH 873,055 111,875 63,333 65,423 65,263 64,821 67,999 52.96%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -44.25% -39.47% 3.78% 26.51% -89.21% -77.15% -2.78% -
ROE -7.20% -3.20% 0.86% 8.18% -11.76% -10.44% -0.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.63 0.81 1.59 2.23 1.28 1.45 1.80 -1.63%
EPS -0.72 -0.32 0.06 0.59 -1.14 -1.12 -0.05 55.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.0701 0.0721 0.0969 0.1073 0.1271 -3.91%
Adjusted Per Share Value based on latest NOSH - 64,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.47 0.09 0.10 0.15 0.09 0.10 0.13 49.76%
EPS -0.65 -0.04 0.00 0.04 -0.08 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.0116 0.0046 0.0049 0.0065 0.0072 0.0089 47.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.16 0.16 0.09 0.26 0.12 0.17 -
P/RPS 5.53 19.74 10.07 4.04 20.35 8.27 9.45 -8.53%
P/EPS -12.50 -50.00 266.67 15.25 -22.81 -10.71 -340.00 -42.30%
EY -8.00 -2.00 0.37 6.56 -4.38 -9.33 -0.29 73.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.60 2.28 1.25 2.68 1.12 1.34 -6.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 17/08/10 18/08/09 26/08/08 27/08/07 25/08/06 -
Price 0.08 0.135 0.14 0.08 0.23 0.10 0.15 -
P/RPS 4.92 16.65 8.81 3.59 18.00 6.89 8.34 -8.41%
P/EPS -11.11 -42.19 233.33 13.56 -20.18 -8.93 -300.00 -42.23%
EY -9.00 -2.37 0.43 7.37 -4.96 -11.20 -0.33 73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.35 2.00 1.11 2.37 0.93 1.18 -6.26%

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