[RA] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1224.2%
YoY- 969.7%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 5,942 6,990 7,853 16,611 793 873 775 40.40%
PBT -8,456 772 31 4,779 330 183 -44 140.12%
Tax 0 0 0 -1,249 0 0 0 -
NP -8,456 772 31 3,530 330 183 -44 140.12%
-
NP to SH -8,456 772 31 3,530 330 183 -44 140.12%
-
Tax Rate - 0.00% 0.00% 26.14% 0.00% 0.00% - -
Total Cost 14,398 6,218 7,822 13,081 463 690 819 61.21%
-
Net Worth 77,756 85,777 87,397 88,249 4,859 4,901 6,053 53.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 77,756 85,777 87,397 88,249 4,859 4,901 6,053 53.00%
NOSH 971,954 857,777 873,972 882,499 64,705 65,357 62,857 57.80%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -142.31% 11.04% 0.39% 21.25% 41.61% 20.96% -5.68% -
ROE -10.88% 0.90% 0.04% 4.00% 6.79% 3.73% -0.73% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.61 0.81 0.90 1.88 1.23 1.34 1.23 -11.02%
EPS -0.87 0.09 0.00 0.40 0.51 0.28 -0.07 52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.10 0.0751 0.075 0.0963 -3.04%
Adjusted Per Share Value based on latest NOSH - 882,499
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.61 0.72 0.81 1.72 0.08 0.09 0.08 40.27%
EPS -0.87 0.08 0.00 0.37 0.03 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0887 0.0904 0.0913 0.005 0.0051 0.0063 52.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.05 0.045 0.06 0.11 0.12 0.09 0.13 -
P/RPS 8.18 5.52 6.68 5.84 9.79 6.74 10.54 -4.13%
P/EPS -5.75 50.00 1,691.56 27.50 23.53 32.14 -185.71 -43.94%
EY -17.40 2.00 0.06 3.64 4.25 3.11 -0.54 78.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.60 1.10 1.60 1.20 1.35 -11.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 23/11/11 23/11/10 17/11/09 18/11/08 -
Price 0.045 0.05 0.05 0.11 0.12 0.08 0.10 -
P/RPS 7.36 6.14 5.56 5.84 9.79 5.99 8.11 -1.60%
P/EPS -5.17 55.56 1,409.63 27.50 23.53 28.57 -142.86 -42.47%
EY -19.33 1.80 0.07 3.64 4.25 3.50 -0.70 73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.50 1.10 1.60 1.07 1.04 -9.79%

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