[RA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.91%
YoY- 10.86%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 16,929 1,799 2,329 1,609 1,755 2,134 1,865 44.40%
PBT 4,454 369 569 -788 -884 -28 257 60.83%
Tax -1,249 0 0 0 0 -8 -35 81.39%
NP 3,205 369 569 -788 -884 -36 222 56.01%
-
NP to SH 3,205 369 569 -788 -884 -36 222 56.01%
-
Tax Rate 28.04% 0.00% 0.00% - - - 13.62% -
Total Cost 13,724 1,430 1,760 2,397 2,639 2,170 1,643 42.41%
-
Net Worth 36,839 4,948 4,905 6,271 7,006 9,151 2,772 53.87%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 36,839 4,948 4,905 6,271 7,006 9,151 2,772 53.87%
NOSH 368,390 65,892 65,402 65,123 64,999 71,999 45,306 41.78%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.93% 20.51% 24.43% -48.97% -50.37% -1.69% 11.90% -
ROE 8.70% 7.46% 11.60% -12.56% -12.62% -0.39% 8.01% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.60 2.73 3.56 2.47 2.70 2.96 4.12 1.85%
EPS 0.87 0.56 0.87 -1.21 -1.36 -0.05 0.49 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0751 0.075 0.0963 0.1078 0.1271 0.0612 8.52%
Adjusted Per Share Value based on latest NOSH - 62,857
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.75 0.19 0.24 0.17 0.18 0.22 0.19 44.75%
EPS 0.33 0.04 0.06 -0.08 -0.09 0.00 0.02 59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0051 0.0051 0.0065 0.0072 0.0095 0.0029 53.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.11 0.12 0.09 0.13 0.10 0.15 0.00 -
P/RPS 2.39 4.40 2.53 5.26 3.70 5.06 0.00 -
P/EPS 12.64 21.43 10.34 -10.74 -7.35 -300.00 0.00 -
EY 7.91 4.67 9.67 -9.31 -13.60 -0.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.20 1.35 0.93 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 17/11/09 18/11/08 19/11/07 17/11/06 28/11/05 -
Price 0.11 0.12 0.08 0.10 0.14 0.19 0.44 -
P/RPS 2.39 4.40 2.25 4.05 5.19 6.41 10.69 -22.08%
P/EPS 12.64 21.43 9.20 -8.26 -10.29 -380.00 89.80 -27.86%
EY 7.91 4.67 10.88 -12.10 -9.71 -0.26 1.11 38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.07 1.04 1.30 1.49 7.19 -26.85%

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