[LAGENDA] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.76%
YoY- -367.48%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 24,165 38,305 24,791 22,070 21,199 18,017 27,457 -2.10%
PBT -2,283 1,558 1,479 -7,461 -1,596 -9,905 2,473 -
Tax 0 0 0 0 0 0 -282 -
NP -2,283 1,558 1,479 -7,461 -1,596 -9,905 2,191 -
-
NP to SH -2,283 1,558 1,479 -7,461 -1,596 -9,905 2,191 -
-
Tax Rate - 0.00% 0.00% - - - 11.40% -
Total Cost 26,448 36,747 23,312 29,531 22,795 27,922 25,266 0.76%
-
Net Worth 11,790 22,371 24,783 20,791 36,708 52,805 62,371 -24.23%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 11,790 22,371 24,783 20,791 36,708 52,805 62,371 -24.23%
NOSH 107,183 79,897 79,945 79,967 79,800 80,008 79,963 5.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -9.45% 4.07% 5.97% -33.81% -7.53% -54.98% 7.98% -
ROE -19.36% 6.96% 5.97% -35.88% -4.35% -18.76% 3.51% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.55 47.94 31.01 27.60 26.57 22.52 34.34 -6.76%
EPS -2.13 1.95 1.85 -9.33 -2.00 -12.38 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.28 0.31 0.26 0.46 0.66 0.78 -27.84%
Adjusted Per Share Value based on latest NOSH - 79,967
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.89 4.57 2.96 2.64 2.53 2.15 3.28 -2.08%
EPS -0.27 0.19 0.18 -0.89 -0.19 -1.18 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0267 0.0296 0.0248 0.0438 0.0631 0.0745 -24.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.12 0.21 0.14 0.18 0.27 0.40 0.74 -
P/RPS 0.53 0.44 0.45 0.65 1.02 1.78 2.16 -20.86%
P/EPS -5.63 10.77 7.57 -1.93 -13.50 -3.23 27.01 -
EY -17.75 9.29 13.21 -51.83 -7.41 -30.95 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.75 0.45 0.69 0.59 0.61 0.95 2.31%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 06/05/11 25/05/10 21/05/09 30/05/08 31/05/07 29/05/06 07/06/05 -
Price 0.08 0.20 0.20 0.19 0.22 0.39 0.63 -
P/RPS 0.35 0.42 0.64 0.69 0.83 1.73 1.83 -24.08%
P/EPS -3.76 10.26 10.81 -2.04 -11.00 -3.15 22.99 -
EY -26.63 9.75 9.25 -49.11 -9.09 -31.74 4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.65 0.73 0.48 0.59 0.81 -1.71%

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