[SSB8] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1389.43%
YoY- -1365.06%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 418 967 1,451 453 3,379 2,735 -31.30%
PBT -734 -1,331 -1,177 -3,991 487 1,000 -
Tax 0 0 0 0 0 1 -
NP -734 -1,331 -1,177 -3,991 487 1,001 -
-
NP to SH -734 -1,331 -1,177 -3,947 312 1,001 -
-
Tax Rate - - - - 0.00% -0.10% -
Total Cost 1,152 2,298 2,628 4,444 2,892 1,734 -7.84%
-
Net Worth 15,186 19,337 33,306 38,895 35,256 34,709 -15.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 15,186 19,337 33,306 38,895 35,256 34,709 -15.23%
NOSH 253,103 251,132 250,425 249,810 260,000 250,249 0.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -175.60% -137.64% -81.12% -881.02% 14.41% 36.60% -
ROE -4.83% -6.88% -3.53% -10.15% 0.88% 2.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.17 0.39 0.58 0.18 1.30 1.09 -31.02%
EPS -0.29 -0.53 -0.47 -1.58 0.12 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.077 0.133 0.1557 0.1356 0.1387 -15.42%
Adjusted Per Share Value based on latest NOSH - 249,810
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.02 0.04 0.06 0.02 0.15 0.12 -30.10%
EPS -0.03 -0.06 -0.05 -0.17 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0085 0.0147 0.0171 0.0155 0.0153 -15.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.03 0.04 0.08 0.11 0.14 0.55 -
P/RPS 18.17 10.39 13.81 60.66 10.77 50.32 -18.42%
P/EPS -10.34 -7.55 -17.02 -6.96 116.67 137.50 -
EY -9.67 -13.25 -5.88 -14.36 0.86 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.71 1.03 3.97 -33.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/09 27/11/08 27/11/07 29/11/06 30/11/05 30/11/04 -
Price 0.05 0.04 0.08 0.12 0.10 0.62 -
P/RPS 30.28 10.39 13.81 66.17 7.69 56.73 -11.79%
P/EPS -17.24 -7.55 -17.02 -7.59 83.33 155.00 -
EY -5.80 -13.25 -5.88 -13.17 1.20 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.52 0.60 0.77 0.74 4.47 -28.57%

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