[JAVA] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Announcement Date
13-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -92.43%
YoY- -6264.36%
View:
Show?
Cumulative Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 842 0 13,499 20,920 29,956 27,928 69,829 -49.31%
PBT -4,532 0 -4,533 -13,010 -308 -7,683 4,140 -
Tax 0 0 33 0 0 93 0 -
NP -4,532 0 -4,500 -13,010 -308 -7,590 4,140 -
-
NP to SH -4,348 0 -4,147 -12,856 -202 -7,476 4,215 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 5,374 0 17,999 33,930 30,264 35,518 65,689 -31.95%
-
Net Worth 27,716 67,708 115,290 157,880 210,416 225,159 227,228 -27.64%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 27,716 67,708 115,290 157,880 210,416 225,159 227,228 -27.64%
NOSH 173,227 173,612 172,074 173,495 168,333 175,905 173,456 -0.02%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -538.24% 0.00% -33.34% -62.19% -1.03% -27.18% 5.93% -
ROE -15.69% 0.00% -3.60% -8.14% -0.10% -3.32% 1.85% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.49 0.00 7.84 12.06 17.80 15.88 40.26 -49.24%
EPS -2.51 0.00 -2.41 -7.41 -0.12 -4.25 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.39 0.67 0.91 1.25 1.28 1.31 -27.63%
Adjusted Per Share Value based on latest NOSH - 173,455
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.49 0.00 7.79 12.06 17.28 16.11 40.27 -49.24%
EPS -2.51 0.00 -2.39 -7.41 -0.12 -4.31 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.3905 0.6649 0.9105 1.2135 1.2985 1.3105 -27.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.08 0.26 0.48 0.50 0.73 0.60 0.61 -
P/RPS 16.46 0.00 6.12 4.15 4.10 3.78 1.52 44.25%
P/EPS -3.19 0.00 -19.92 -6.75 -608.33 -14.12 25.10 -
EY -31.38 0.00 -5.02 -14.82 -0.16 -7.08 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.72 0.55 0.58 0.47 0.47 0.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/16 28/08/15 27/02/14 13/02/13 29/02/12 28/02/11 05/02/10 -
Price 0.075 0.16 0.42 0.46 0.58 0.63 0.65 -
P/RPS 15.43 0.00 5.35 3.81 3.26 3.97 1.61 41.57%
P/EPS -2.99 0.00 -17.43 -6.21 -483.33 -14.82 26.75 -
EY -33.47 0.00 -5.74 -16.11 -0.21 -6.75 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.63 0.51 0.46 0.49 0.50 -0.94%

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