[BIG] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 90.96%
YoY- -105.43%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 69,052 74,931 61,084 55,944 66,629 67,765 48,723 5.97%
PBT 3,171 3,015 -3,506 28 2,695 3,696 114 73.97%
Tax -1,020 -1,032 -1,954 -170 -78 -112 -7 129.22%
NP 2,151 1,983 -5,460 -142 2,617 3,584 107 64.82%
-
NP to SH 2,151 1,983 -5,460 -142 2,617 3,584 107 64.82%
-
Tax Rate 32.17% 34.23% - 607.14% 2.89% 3.03% 6.14% -
Total Cost 66,901 72,948 66,544 56,086 64,012 64,181 48,616 5.46%
-
Net Worth 45,687 48,092 47,143 54,433 64,943 62,041 58,850 -4.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 45,687 48,092 47,143 54,433 64,943 62,041 58,850 -4.12%
NOSH 48,092 48,092 48,105 47,333 48,106 48,093 48,636 -0.18%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.12% 2.65% -8.94% -0.25% 3.93% 5.29% 0.22% -
ROE 4.71% 4.12% -11.58% -0.26% 4.03% 5.78% 0.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 143.58 155.81 126.98 118.19 138.50 140.90 100.18 6.17%
EPS 4.47 4.12 -11.35 -0.30 5.44 7.45 0.22 65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.00 0.98 1.15 1.35 1.29 1.21 -3.94%
Adjusted Per Share Value based on latest NOSH - 48,073
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.77 118.04 96.22 88.13 104.96 106.75 76.75 5.97%
EPS 3.39 3.12 -8.60 -0.22 4.12 5.65 0.17 64.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7197 0.7576 0.7426 0.8575 1.023 0.9773 0.927 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.315 0.25 0.22 0.28 0.57 0.43 0.74 -
P/RPS 0.22 0.16 0.17 0.24 0.41 0.31 0.74 -18.28%
P/EPS 7.04 6.06 -1.94 -93.33 10.48 5.77 336.36 -47.47%
EY 14.20 16.49 -51.59 -1.07 9.54 17.33 0.30 90.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.22 0.24 0.42 0.33 0.61 -9.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 16/11/12 24/11/11 29/11/10 26/11/09 28/11/08 29/11/07 -
Price 0.34 0.25 0.28 0.35 0.60 0.25 0.66 -
P/RPS 0.24 0.16 0.22 0.30 0.43 0.18 0.66 -15.50%
P/EPS 7.60 6.06 -2.47 -116.67 11.03 3.35 300.00 -45.77%
EY 13.15 16.49 -40.54 -0.86 9.07 29.81 0.33 84.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.29 0.30 0.44 0.19 0.55 -6.81%

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