[JAVA] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -53.63%
YoY- -7.65%
View:
Show?
Cumulative Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,796 40,215 38,438 76,456 53,161 131,017 140,586 -44.04%
PBT -20,146 -35,028 -50,542 -46,845 -12,058 6,903 -11,712 7.48%
Tax 0 23 0 -32 157 -4 467 -
NP -20,146 -35,005 -50,542 -46,877 -11,901 6,899 -11,245 8.07%
-
NP to SH -19,841 -34,381 -50,068 -46,511 -11,687 7,045 -11,195 7.91%
-
Tax Rate - - - - - 0.06% - -
Total Cost 21,942 75,220 88,980 123,333 65,062 124,118 151,831 -22.70%
-
Net Worth 20,812 86,689 119,661 171,688 216,747 228,984 222,084 -27.04%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 20,812 86,689 119,661 171,688 216,747 228,984 222,084 -27.04%
NOSH 173,435 173,378 173,422 173,422 173,397 173,472 173,503 -0.00%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1,121.72% -87.04% -131.49% -61.31% -22.39% 5.27% -8.00% -
ROE -95.33% -39.66% -41.84% -27.09% -5.39% 3.08% -5.04% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.04 23.19 22.16 44.09 30.66 75.53 81.03 -44.01%
EPS -11.44 -19.83 -28.88 -26.82 -6.74 4.06 -6.45 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.50 0.69 0.99 1.25 1.32 1.28 -27.03%
Adjusted Per Share Value based on latest NOSH - 173,373
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.04 23.19 22.17 44.09 30.66 75.56 81.08 -44.01%
EPS -11.44 -19.83 -28.87 -26.82 -6.74 4.06 -6.46 7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.50 0.6901 0.9902 1.25 1.3206 1.2808 -27.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.07 0.445 0.48 0.57 0.72 0.63 0.62 -
P/RPS 6.76 1.92 2.17 1.29 2.35 0.83 0.77 33.54%
P/EPS -0.61 -2.24 -1.66 -2.13 -10.68 15.51 -9.61 -30.72%
EY -163.43 -44.56 -60.15 -47.05 -9.36 6.45 -10.41 44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.89 0.70 0.58 0.58 0.48 0.48 2.55%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/02/17 28/08/14 30/08/13 30/08/12 22/08/11 30/08/10 25/08/09 -
Price 0.08 0.495 0.425 0.59 0.49 0.55 0.69 -
P/RPS 7.73 2.13 1.92 1.34 1.60 0.73 0.85 34.17%
P/EPS -0.70 -2.50 -1.47 -2.20 -7.27 13.54 -10.69 -30.44%
EY -143.00 -40.06 -67.93 -45.46 -13.76 7.38 -9.35 43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.99 0.62 0.60 0.39 0.42 0.54 2.91%

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