[D&O] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.63%
YoY- -69.79%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 46,703 44,352 56,431 36,231 28,859 31,266 27,929 8.93%
PBT -584 -93 -1,291 14 5,565 8,555 5,285 -
Tax -427 -766 -14 -83 -689 -447 -539 -3.80%
NP -1,011 -859 -1,305 -69 4,876 8,108 4,746 -
-
NP to SH -1,246 -1,198 -336 1,473 4,876 8,108 4,746 -
-
Tax Rate - - - 592.86% 12.38% 5.23% 10.20% -
Total Cost 47,714 45,211 57,736 36,300 23,983 23,158 23,183 12.77%
-
Net Worth 129,104 0 176,668 182,357 173,279 155,732 140,116 -1.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 129,104 0 176,668 182,357 173,279 155,732 140,116 -1.35%
NOSH 958,461 1,340,000 671,999 736,499 727,761 730,450 730,153 4.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -2.16% -1.94% -2.31% -0.19% 16.90% 25.93% 16.99% -
ROE -0.97% 0.00% -0.19% 0.81% 2.81% 5.21% 3.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.87 3.31 8.40 4.92 3.97 4.28 3.83 4.08%
EPS -0.13 -0.12 -0.05 0.20 0.67 1.11 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.00 0.2629 0.2476 0.2381 0.2132 0.1919 -5.72%
Adjusted Per Share Value based on latest NOSH - 736,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.77 3.58 4.55 2.92 2.33 2.52 2.25 8.97%
EPS -0.10 -0.10 -0.03 0.12 0.39 0.65 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.00 0.1425 0.1471 0.1398 0.1256 0.113 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.21 0.70 0.17 0.26 0.35 0.48 -
P/RPS 2.87 6.34 8.34 3.46 6.56 8.18 12.55 -21.78%
P/EPS -107.69 -234.89 -1,400.00 85.00 38.81 31.53 73.85 -
EY -0.93 -0.43 -0.07 1.18 2.58 3.17 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 2.66 0.69 1.09 1.64 2.50 -13.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 26/08/10 24/08/09 27/08/08 28/08/07 22/08/06 -
Price 0.14 0.19 0.37 0.23 0.26 0.34 0.43 -
P/RPS 2.87 5.74 4.41 4.68 6.56 7.94 11.24 -20.33%
P/EPS -107.69 -212.52 -740.00 115.00 38.81 30.63 66.15 -
EY -0.93 -0.47 -0.14 0.87 2.58 3.26 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 1.41 0.93 1.09 1.59 2.24 -11.99%

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