[JAVA] YoY Quarter Result on 30-Sep-2009 [#1]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 124.01%
YoY- 117.27%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,455 12,910 14,942 28,784 44,903 72,257 80,714 -28.84%
PBT -6,724 -528 -3,944 1,106 696 6,205 17,144 -
Tax 0 0 64 0 -170 0 -117 -
NP -6,724 -528 -3,880 1,106 526 6,205 17,027 -
-
NP to SH -6,681 -485 -3,829 1,145 527 6,205 17,027 -
-
Tax Rate - - - 0.00% 24.43% 0.00% 0.68% -
Total Cost 17,179 13,438 18,822 27,678 44,377 66,052 63,687 -19.60%
-
Net Worth 164,855 216,517 225,235 223,795 242,419 245,455 133,901 3.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 164,855 216,517 225,235 223,795 242,419 245,455 133,901 3.52%
NOSH 173,532 173,214 173,257 173,484 175,666 152,456 165,310 0.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -64.31% -4.09% -25.97% 3.84% 1.17% 8.59% 21.10% -
ROE -4.05% -0.22% -1.70% 0.51% 0.22% 2.53% 12.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.02 7.45 8.62 16.59 25.56 47.40 48.83 -29.42%
EPS -3.85 -0.28 -2.21 0.66 0.30 4.07 10.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.25 1.30 1.29 1.38 1.61 0.81 2.69%
Adjusted Per Share Value based on latest NOSH - 173,484
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.03 7.45 8.62 16.60 25.90 41.67 46.55 -28.84%
EPS -3.85 -0.28 -2.21 0.66 0.30 3.58 9.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9507 1.2487 1.299 1.2907 1.3981 1.4156 0.7722 3.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.41 0.60 0.62 0.74 2.52 0.70 -
P/RPS 9.96 5.50 6.96 3.74 2.89 5.32 1.43 38.15%
P/EPS -15.58 -146.43 -27.15 93.94 246.67 61.92 6.80 -
EY -6.42 -0.68 -3.68 1.06 0.41 1.62 14.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.33 0.46 0.48 0.54 1.57 0.86 -5.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 23/11/09 26/11/08 30/11/07 30/11/06 -
Price 0.51 0.75 0.51 0.61 0.44 2.02 1.63 -
P/RPS 8.46 10.06 5.91 3.68 1.72 4.26 3.34 16.73%
P/EPS -13.25 -267.86 -23.08 92.42 146.67 49.63 15.83 -
EY -7.55 -0.37 -4.33 1.08 0.68 2.01 6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.39 0.47 0.32 1.25 2.01 -19.65%

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