[LAGENDA] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -6289.71%
YoY- -437.61%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,195 38,634 38,186 34,205 36,591 32,651 22,775 2.35%
PBT 178 -901 97 -4,306 1,287 378 -1,339 -
Tax -24 0 1,173 -39 0 0 0 -
NP 154 -901 1,270 -4,345 1,287 378 -1,339 -
-
NP to SH 154 -901 1,270 -4,345 1,287 378 -1,339 -
-
Tax Rate 13.48% - -1,209.28% - 0.00% 0.00% - -
Total Cost 26,041 39,535 36,916 38,550 35,304 32,273 24,114 1.28%
-
Net Worth 61,599 69,307 66,842 66,846 58,987 22,519 24,053 16.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 61,599 69,307 66,842 66,846 58,987 22,519 24,053 16.95%
NOSH 770,000 693,076 668,421 668,461 536,250 80,425 80,179 45.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.59% -2.33% 3.33% -12.70% 3.52% 1.16% -5.88% -
ROE 0.25% -1.30% 1.90% -6.50% 2.18% 1.68% -5.57% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.40 5.57 5.71 5.12 6.82 40.60 28.40 -29.78%
EPS 0.02 -0.13 0.19 -0.65 0.24 0.47 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.10 0.11 0.28 0.30 -19.76%
Adjusted Per Share Value based on latest NOSH - 668,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.13 4.61 4.56 4.08 4.37 3.90 2.72 2.36%
EPS 0.02 -0.11 0.15 -0.52 0.15 0.05 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0827 0.0798 0.0798 0.0704 0.0269 0.0287 16.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.055 0.065 0.07 0.08 0.09 0.21 0.24 -
P/RPS 1.62 1.17 1.23 1.56 1.32 0.52 0.84 11.56%
P/EPS 275.00 -50.00 36.84 -12.31 37.50 44.68 -14.37 -
EY 0.36 -2.00 2.71 -8.13 2.67 2.24 -6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.70 0.80 0.82 0.75 0.80 -2.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 26/08/10 24/08/09 -
Price 0.05 0.07 0.065 0.08 0.06 0.24 0.21 -
P/RPS 1.47 1.26 1.14 1.56 0.88 0.59 0.74 12.11%
P/EPS 250.00 -53.85 34.21 -12.31 25.00 51.06 -12.57 -
EY 0.40 -1.86 2.92 -8.13 4.00 1.96 -7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.65 0.80 0.55 0.86 0.70 -1.73%

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