[RA] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 82.68%
YoY- 42.11%
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 4,569 4,192 9,830 465 365 478 445 47.40%
PBT -2,598 -3,098 94 -44 -76 -4 -399 36.63%
Tax 0 0 0 0 0 0 0 -
NP -2,598 -3,098 94 -44 -76 -4 -399 36.63%
-
NP to SH -2,598 -3,098 94 -44 -76 -4 -399 36.63%
-
Tax Rate - - 0.00% - - - - -
Total Cost 7,167 7,290 9,736 509 441 482 844 42.81%
-
Net Worth 86,599 88,514 103,400 4,437 4,325 4,325 6,665 53.29%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 86,599 88,514 103,400 4,437 4,325 4,325 6,665 53.29%
NOSH 962,222 885,142 940,000 62,857 63,333 65,333 65,409 56.50%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -56.86% -73.90% 0.96% -9.46% -20.82% -0.84% -89.66% -
ROE -3.00% -3.50% 0.09% -0.99% -1.76% -0.09% -5.99% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.47 0.47 1.05 0.74 0.58 0.73 0.68 -5.96%
EPS -0.27 -0.35 0.01 -0.07 -0.12 0.00 -0.61 -12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.0706 0.0683 0.0662 0.1019 -2.04%
Adjusted Per Share Value based on latest NOSH - 62,857
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.47 0.43 1.02 0.05 0.04 0.05 0.05 45.24%
EPS -0.27 -0.32 0.01 0.00 -0.01 0.00 -0.04 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0915 0.1069 0.0046 0.0045 0.0045 0.0069 53.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.045 0.05 0.11 0.12 0.11 0.10 0.10 -
P/RPS 9.48 10.56 10.52 16.22 19.09 13.67 14.70 -7.04%
P/EPS -16.67 -14.29 1,100.00 -171.43 -91.67 -1,633.33 -16.39 0.28%
EY -6.00 -7.00 0.09 -0.58 -1.09 -0.06 -6.10 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 1.00 1.70 1.61 1.51 0.98 -10.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 18/05/12 23/05/11 18/05/10 15/05/09 21/05/08 -
Price 0.04 0.06 0.09 0.12 0.18 0.09 0.24 -
P/RPS 8.42 12.67 8.61 16.22 31.23 12.30 35.28 -21.23%
P/EPS -14.81 -17.14 900.00 -171.43 -150.00 -1,470.00 -39.34 -15.01%
EY -6.75 -5.83 0.11 -0.58 -0.67 -0.07 -2.54 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.82 1.70 2.64 1.36 2.36 -24.40%

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