[RA] YoY Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -295.08%
YoY- 81.79%
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,482 23,232 450 178 444 1,033 301 66.71%
PBT -1,215 6,623 -254 -357 -1,960 -123 -797 7.27%
Tax 241 -1,712 0 0 0 0 0 -
NP -974 4,911 -254 -357 -1,960 -123 -797 3.39%
-
NP to SH -974 4,911 -254 -357 -1,960 -123 -797 3.39%
-
Tax Rate - 25.85% - - - - - -
Total Cost 7,456 18,321 704 535 2,404 1,156 1,098 37.57%
-
Net Worth 81,500 96,466 4,637 4,511 4,325 6,799 7,509 48.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 81,500 96,466 4,637 4,511 4,325 6,799 7,509 48.74%
NOSH 815,000 876,964 65,128 64,909 65,333 64,210 64,796 52.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -15.03% 21.14% -56.44% -200.56% -441.44% -11.91% -264.78% -
ROE -1.20% 5.09% -5.48% -7.91% -45.32% -1.81% -10.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.80 2.65 0.69 0.27 0.68 1.61 0.46 9.65%
EPS -0.11 0.56 -0.39 -0.55 -3.00 -0.19 -1.23 -33.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.0712 0.0695 0.0662 0.1059 0.1159 -2.42%
Adjusted Per Share Value based on latest NOSH - 64,909
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.67 2.40 0.05 0.02 0.05 0.11 0.03 67.73%
EPS -0.10 0.51 -0.03 -0.04 -0.20 -0.01 -0.08 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0998 0.0048 0.0047 0.0045 0.007 0.0078 48.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.05 0.11 0.12 0.08 0.10 0.10 0.16 -
P/RPS 6.29 4.15 17.37 29.17 14.71 6.22 34.44 -24.65%
P/EPS -41.84 19.64 -30.77 -14.55 -3.33 -52.20 -13.01 21.47%
EY -2.39 5.09 -3.25 -6.88 -30.00 -1.92 -7.69 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.69 1.15 1.51 0.94 1.38 -15.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 02/03/11 24/02/10 24/02/09 21/02/08 16/02/07 -
Price 0.05 0.11 0.12 0.11 0.09 0.11 0.16 -
P/RPS 6.29 4.15 17.37 40.11 13.24 6.84 34.44 -24.65%
P/EPS -41.84 19.64 -30.77 -20.00 -3.00 -57.42 -13.01 21.47%
EY -2.39 5.09 -3.25 -5.00 -33.33 -1.74 -7.69 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.69 1.58 1.36 1.04 1.38 -15.55%

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