[DNONCE] YoY Cumulative Quarter Result on 28-Feb-2010 [#2]

Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 472.28%
YoY- 127.2%
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 90,444 76,314 80,167 91,755 84,178 82,603 81,395 1.77%
PBT 596 -13,763 2,899 1,813 -1,788 264 2,125 -19.07%
Tax -416 -293 -1,113 -365 -490 -221 -438 -0.85%
NP 180 -14,056 1,786 1,448 -2,278 43 1,687 -31.10%
-
NP to SH -6 -10,730 1,539 578 -2,125 -611 694 -
-
Tax Rate 69.80% - 38.39% 20.13% - 83.71% 20.61% -
Total Cost 90,264 90,370 78,381 90,307 86,456 82,560 79,708 2.09%
-
Net Worth 72,000 39,239 46,937 43,349 41,958 45,259 48,219 6.90%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 72,000 39,239 46,937 43,349 41,958 45,259 48,219 6.90%
NOSH 60,000 45,102 45,131 45,156 45,116 45,259 45,064 4.88%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.20% -18.42% 2.23% 1.58% -2.71% 0.05% 2.07% -
ROE -0.01% -27.34% 3.28% 1.33% -5.06% -1.35% 1.44% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 150.74 169.20 177.63 203.19 186.58 182.51 180.62 -2.96%
EPS -0.01 -23.79 3.41 1.28 -4.71 -1.35 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.87 1.04 0.96 0.93 1.00 1.07 1.92%
Adjusted Per Share Value based on latest NOSH - 45,000
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 10.41 8.78 9.23 10.56 9.69 9.51 9.37 1.76%
EPS 0.00 -1.23 0.18 0.07 -0.24 -0.07 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0452 0.054 0.0499 0.0483 0.0521 0.0555 6.90%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.34 0.38 0.46 0.44 0.16 0.43 0.89 -
P/RPS 0.23 0.22 0.26 0.22 0.09 0.24 0.49 -11.83%
P/EPS -3,400.00 -1.60 13.49 34.38 -3.40 -31.85 57.79 -
EY -0.03 -62.61 7.41 2.91 -29.44 -3.14 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.44 0.46 0.17 0.43 0.83 -16.55%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 26/04/12 27/04/11 22/04/10 28/04/09 29/04/08 16/04/07 -
Price 0.37 0.35 0.48 0.72 0.16 0.37 0.97 -
P/RPS 0.25 0.21 0.27 0.35 0.09 0.20 0.54 -12.03%
P/EPS -3,700.00 -1.47 14.08 56.25 -3.40 -27.41 62.99 -
EY -0.03 -67.97 7.10 1.78 -29.44 -3.65 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.46 0.75 0.17 0.37 0.91 -16.41%

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