[RA] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 87.28%
YoY- 71.97%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 16,611 793 873 775 814 911 687 70.00%
PBT 4,779 330 183 -44 -157 4 182 72.35%
Tax -1,249 0 0 0 0 -5 -5 150.85%
NP 3,530 330 183 -44 -157 -1 177 64.63%
-
NP to SH 3,530 330 183 -44 -157 -1 177 64.63%
-
Tax Rate 26.14% 0.00% 0.00% - - 125.00% 2.75% -
Total Cost 13,081 463 690 819 971 912 510 71.68%
-
Net Worth 88,249 4,859 4,901 6,053 7,051 8,373 2,777 77.92%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 88,249 4,859 4,901 6,053 7,051 8,373 2,777 77.92%
NOSH 882,499 64,705 65,357 62,857 65,416 65,882 45,384 63.94%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.25% 41.61% 20.96% -5.68% -19.29% -0.11% 25.76% -
ROE 4.00% 6.79% 3.73% -0.73% -2.23% -0.01% 6.37% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.88 1.23 1.34 1.23 1.24 1.38 1.51 3.71%
EPS 0.40 0.51 0.28 -0.07 -0.24 0.00 0.39 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0751 0.075 0.0963 0.1078 0.1271 0.0612 8.52%
Adjusted Per Share Value based on latest NOSH - 62,857
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.72 0.08 0.09 0.08 0.08 0.09 0.07 70.46%
EPS 0.37 0.03 0.02 0.00 -0.02 0.00 0.02 62.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.005 0.0051 0.0063 0.0073 0.0087 0.0029 77.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.11 0.12 0.09 0.13 0.10 0.15 0.00 -
P/RPS 5.84 9.79 6.74 10.54 8.04 10.85 0.00 -
P/EPS 27.50 23.53 32.14 -185.71 -41.67 -9,882.35 0.00 -
EY 3.64 4.25 3.11 -0.54 -2.40 -0.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.20 1.35 0.93 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 17/11/09 18/11/08 19/11/07 17/11/06 28/11/05 -
Price 0.11 0.12 0.08 0.10 0.14 0.19 0.44 -
P/RPS 5.84 9.79 5.99 8.11 11.25 13.74 29.07 -23.46%
P/EPS 27.50 23.53 28.57 -142.86 -58.33 -12,517.65 112.82 -20.95%
EY 3.64 4.25 3.50 -0.70 -1.71 -0.01 0.89 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.07 1.04 1.30 1.49 7.19 -26.85%

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