[DPS] YoY Cumulative Quarter Result on 31-Dec-2010

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -3.37%
YoY- -6957.82%
Quarter Report
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/12/10 CAGR
Revenue 82,901 22,971 117,059 -24.13%
PBT -47,080 2,836 -24,623 68.00%
Tax -30 0 1,375 -
NP -47,110 2,836 -23,248 76.00%
-
NP to SH -47,110 2,836 -23,248 76.00%
-
Tax Rate - 0.00% - -
Total Cost 130,011 20,135 140,307 -5.91%
-
Net Worth 108,268 159,028 155,783 -25.26%
Dividend
31/03/12 31/03/11 31/12/10 CAGR
Div - - - -
Div Payout % - - - -
Equity
31/03/12 31/03/11 31/12/10 CAGR
Net Worth 108,268 159,028 155,783 -25.26%
NOSH 264,069 265,046 264,039 0.00%
Ratio Analysis
31/03/12 31/03/11 31/12/10 CAGR
NP Margin -56.83% 12.35% -19.86% -
ROE -43.51% 1.78% -14.92% -
Per Share
31/03/12 31/03/11 31/12/10 CAGR
RPS 31.39 8.67 44.33 -24.14%
EPS -17.84 1.07 -8.81 75.90%
DPS 0.00 0.00 0.00 -
NAPS 0.41 0.60 0.59 -25.27%
Adjusted Per Share Value based on latest NOSH - 265,423
31/03/12 31/03/11 31/12/10 CAGR
RPS 39.18 10.86 55.32 -24.12%
EPS -22.26 1.34 -10.99 75.93%
DPS 0.00 0.00 0.00 -
NAPS 0.5117 0.7516 0.7362 -25.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/12/10 CAGR
Date 30/03/12 31/03/11 30/12/10 -
Price 0.14 0.12 0.12 -
P/RPS 0.45 0.27 0.27 50.51%
P/EPS -0.78 -1.37 -1.36 -35.91%
EY -127.43 -73.09 -73.37 55.56%
DY 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.20 52.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/12/10 CAGR
Date 31/05/12 26/05/11 28/02/11 -
Price 0.12 0.09 0.13 -
P/RPS 0.38 0.20 0.29 24.15%
P/EPS -0.67 -1.03 -1.48 -46.97%
EY -148.67 -97.46 -67.73 87.63%
DY 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.22 24.74%

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