[RA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.41%
YoY- 172.21%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,059 16,929 1,799 2,329 1,609 1,755 2,134 47.54%
PBT -6,255 4,454 369 569 -788 -884 -28 146.12%
Tax 0 -1,249 0 0 0 0 -8 -
NP -6,255 3,205 369 569 -788 -884 -36 136.03%
-
NP to SH -6,255 3,205 369 569 -788 -884 -36 136.03%
-
Tax Rate - 28.04% 0.00% 0.00% - - - -
Total Cost 28,314 13,724 1,430 1,760 2,397 2,639 2,170 53.37%
-
Net Worth 88,098 36,839 4,948 4,905 6,271 7,006 9,151 45.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 88,098 36,839 4,948 4,905 6,271 7,006 9,151 45.80%
NOSH 880,985 368,390 65,892 65,402 65,123 64,999 71,999 51.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -28.36% 18.93% 20.51% 24.43% -48.97% -50.37% -1.69% -
ROE -7.10% 8.70% 7.46% 11.60% -12.56% -12.62% -0.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.50 4.60 2.73 3.56 2.47 2.70 2.96 -2.77%
EPS -0.71 0.87 0.56 0.87 -1.21 -1.36 -0.05 55.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.0751 0.075 0.0963 0.1078 0.1271 -3.91%
Adjusted Per Share Value based on latest NOSH - 65,357
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.28 1.75 0.19 0.24 0.17 0.18 0.22 47.60%
EPS -0.65 0.33 0.04 0.06 -0.08 -0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.0381 0.0051 0.0051 0.0065 0.0072 0.0095 45.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.11 0.12 0.09 0.13 0.10 0.15 -
P/RPS 2.40 2.39 4.40 2.53 5.26 3.70 5.06 -11.67%
P/EPS -8.45 12.64 21.43 10.34 -10.74 -7.35 -300.00 -44.81%
EY -11.83 7.91 4.67 9.67 -9.31 -13.60 -0.33 81.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.10 1.60 1.20 1.35 0.93 1.18 -10.65%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 23/11/10 17/11/09 18/11/08 19/11/07 17/11/06 -
Price 0.05 0.11 0.12 0.08 0.10 0.14 0.19 -
P/RPS 2.00 2.39 4.40 2.25 4.05 5.19 6.41 -17.62%
P/EPS -7.04 12.64 21.43 9.20 -8.26 -10.29 -380.00 -48.52%
EY -14.20 7.91 4.67 10.88 -12.10 -9.71 -0.26 94.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.10 1.60 1.07 1.04 1.30 1.49 -16.62%

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