[EDARAN] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -85.27%
YoY- -31.48%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 9,165 13,146 13,486 19,599 8,083 5,752 6,380 6.22%
PBT -1,367 -250 55 138 216 -56 -1,786 -4.35%
Tax 0 0 0 0 0 0 0 -
NP -1,367 -250 55 138 216 -56 -1,786 -4.35%
-
NP to SH -1,367 -250 55 148 216 -56 -1,786 -4.35%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 10,532 13,396 13,431 19,461 7,867 5,808 8,166 4.32%
-
Net Worth 46,909 47,785 49,457 50,957 46,175 47,071 44,949 0.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 46,909 47,785 49,457 50,957 46,175 47,071 44,949 0.71%
NOSH 59,956 59,523 61,111 64,347 59,999 62,222 59,932 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -14.92% -1.90% 0.41% 0.70% 2.67% -0.97% -27.99% -
ROE -2.91% -0.52% 0.11% 0.29% 0.47% -0.12% -3.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.29 22.09 22.07 30.46 13.47 9.24 10.65 6.20%
EPS -2.28 -0.42 0.09 0.23 0.36 -0.09 -2.98 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7824 0.8028 0.8093 0.7919 0.7696 0.7565 0.75 0.70%
Adjusted Per Share Value based on latest NOSH - 64,347
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.28 21.91 22.48 32.67 13.47 9.59 10.63 6.23%
EPS -2.28 -0.42 0.09 0.25 0.36 -0.09 -2.98 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7818 0.7964 0.8243 0.8493 0.7696 0.7845 0.7492 0.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.60 0.50 0.75 0.50 0.28 0.34 0.35 -
P/RPS 3.93 2.26 3.40 1.64 2.08 3.68 3.29 3.00%
P/EPS -26.32 -119.05 833.33 217.39 77.78 -377.78 -11.74 14.39%
EY -3.80 -0.84 0.12 0.46 1.29 -0.26 -8.51 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.93 0.63 0.36 0.45 0.47 8.57%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 27/11/08 21/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.42 0.65 0.44 0.99 0.40 0.29 0.34 -
P/RPS 2.75 2.94 1.99 3.25 2.97 3.14 3.19 -2.44%
P/EPS -18.42 -154.76 488.89 430.43 111.11 -322.22 -11.41 8.30%
EY -5.43 -0.65 0.20 0.23 0.90 -0.31 -8.76 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.54 1.25 0.52 0.38 0.45 3.08%

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