[SIGN] 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- -10.56%
YoY- -2.91%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,742 18,726 30,707 41,153 40,600 0 -
PBT 789 1,261 5,000 6,383 6,813 0 -
Tax -197 -317 -1,299 -1,273 -1,416 0 -
NP 592 944 3,701 5,110 5,397 0 -
-
NP to SH 621 1,118 3,618 4,845 4,990 0 -
-
Tax Rate 24.97% 25.14% 25.98% 19.94% 20.78% - -
Total Cost 20,150 17,782 27,006 36,043 35,203 0 -
-
Net Worth 105,570 96,893 95,274 87,368 73,240 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 105,570 96,893 95,274 87,368 73,240 0 -
NOSH 124,200 124,222 120,600 79,426 80,483 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.85% 5.04% 12.05% 12.42% 13.29% 0.00% -
ROE 0.59% 1.15% 3.80% 5.55% 6.81% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.70 15.07 25.46 51.81 50.44 0.00 -
EPS 0.50 0.90 3.00 6.10 6.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.79 1.10 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,426
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.21 2.90 4.76 6.38 6.29 0.00 -
EPS 0.10 0.17 0.56 0.75 0.77 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.1501 0.1476 0.1354 0.1135 0.00 -
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 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.64 0.70 0.88 1.62 1.16 0.00 -
P/RPS 3.83 4.64 3.46 3.13 2.30 0.00 -
P/EPS 128.00 77.78 29.33 26.56 18.71 0.00 -
EY 0.78 1.29 3.41 3.77 5.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 1.11 1.47 1.27 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/12 24/11/11 30/11/10 23/11/09 17/11/08 - -
Price 0.75 0.70 0.79 1.62 1.07 0.00 -
P/RPS 4.49 4.64 3.10 3.13 2.12 0.00 -
P/EPS 150.00 77.78 26.33 26.56 17.26 0.00 -
EY 0.67 1.29 3.80 3.77 5.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.00 1.47 1.18 0.00 -

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