[RA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 99.85%
YoY- 99.0%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,830 465 365 478 445 550 593 59.61%
PBT 94 -44 -76 -4 -399 -349 79 2.93%
Tax 0 0 0 0 0 0 -1 -
NP 94 -44 -76 -4 -399 -349 78 3.15%
-
NP to SH 94 -44 -76 -4 -399 -349 78 3.15%
-
Tax Rate 0.00% - - - - - 1.27% -
Total Cost 9,736 509 441 482 844 899 515 63.14%
-
Net Worth 103,400 4,437 4,325 4,310 6,665 7,309 8,372 51.97%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 103,400 4,437 4,325 4,310 6,665 7,309 8,372 51.97%
NOSH 940,000 62,857 63,333 65,118 65,409 64,629 65,000 56.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.96% -9.46% -20.82% -0.84% -89.66% -63.45% 13.15% -
ROE 0.09% -0.99% -1.76% -0.09% -5.99% -4.77% 0.93% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.05 0.74 0.58 0.73 0.68 0.85 0.91 2.41%
EPS 0.01 -0.07 -0.12 0.00 -0.61 -0.54 0.12 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.0706 0.0683 0.0662 0.1019 0.1131 0.1288 -2.59%
Adjusted Per Share Value based on latest NOSH - 65,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.02 0.05 0.04 0.05 0.05 0.06 0.06 60.28%
EPS 0.01 0.00 -0.01 0.00 -0.04 -0.04 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0046 0.0045 0.0045 0.0069 0.0076 0.0087 51.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.11 0.12 0.11 0.10 0.10 0.15 0.18 -
P/RPS 10.52 16.22 19.09 13.62 14.70 17.63 19.73 -9.94%
P/EPS 1,100.00 -171.43 -91.67 -1,627.96 -16.39 -27.78 150.00 39.34%
EY 0.09 -0.58 -1.09 -0.06 -6.10 -3.60 0.67 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.70 1.61 1.51 0.98 1.33 1.40 -5.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 23/05/11 18/05/10 15/05/09 21/05/08 22/05/07 23/05/06 -
Price 0.09 0.12 0.18 0.09 0.24 0.14 0.15 -
P/RPS 8.61 16.22 31.23 12.26 35.28 16.45 16.44 -10.21%
P/EPS 900.00 -171.43 -150.00 -1,465.17 -39.34 -25.93 125.00 38.91%
EY 0.11 -0.58 -0.67 -0.07 -2.54 -3.86 0.80 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.70 2.64 1.36 2.36 1.24 1.16 -5.61%

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