[CATCHA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.42%
YoY- -9.93%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,412 8,692 13,496 16,477 18,054 20,087 0 -
PBT -2,572 -3,141 143 -2,387 -2,605 2,413 0 -
Tax -50 -24 0 -247 -39 -16 0 -
NP -2,622 -3,165 143 -2,634 -2,644 2,397 0 -
-
NP to SH -3,085 -3,574 66 -2,634 -2,396 2,397 0 -
-
Tax Rate - - 0.00% - - 0.66% - -
Total Cost 12,034 11,857 13,353 19,111 20,698 17,690 0 -
-
Net Worth 47,123 43,084 39,045 25,581 20,196 7,696 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 47,123 43,084 39,045 25,581 20,196 7,696 0 -
NOSH 134,640 134,640 134,640 134,640 134,640 109,954 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -27.86% -36.41% 1.06% -15.99% -14.64% 11.93% 0.00% -
ROE -6.55% -8.30% 0.17% -10.30% -11.86% 31.14% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.99 6.46 10.02 12.24 13.41 18.27 0.00 -
EPS -2.29 -2.65 0.05 -1.96 -1.78 2.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.29 0.19 0.15 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,640
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.67 2.47 3.83 4.68 5.13 5.71 0.00 -
EPS -0.88 -1.02 0.02 -0.75 -0.68 0.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1338 0.1224 0.1109 0.0727 0.0574 0.0219 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 0.54 0.78 1.03 0.56 0.53 0.00 0.00 -
P/RPS 7.72 12.08 10.28 4.58 3.95 0.00 0.00 -
P/EPS -23.57 -29.38 2,101.20 -28.63 -29.78 0.00 0.00 -
EY -4.24 -3.40 0.05 -3.49 -3.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.44 3.55 2.95 3.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 29/08/14 30/08/13 27/08/12 04/07/11 - -
Price 0.54 0.50 1.07 0.54 0.54 0.00 0.00 -
P/RPS 7.72 7.75 10.67 4.41 4.03 0.00 0.00 -
P/EPS -23.57 -18.84 2,182.80 -27.60 -30.34 0.00 0.00 -
EY -4.24 -5.31 0.05 -3.62 -3.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.56 3.69 2.84 3.60 0.00 0.00 -

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