[QUALITY] YoY Quarter Result on 31-Jan-2009 [#4]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -737.52%
YoY- -588.15%
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 61,902 50,480 27,278 21,079 27,777 42,906 36,693 9.10%
PBT -3,621 -3,486 -2,378 -6,654 -712 11,939 2,329 -
Tax -56 150 -443 1,369 -319 -1,806 -1,008 -38.21%
NP -3,677 -3,336 -2,821 -5,285 -1,031 10,133 1,321 -
-
NP to SH -3,672 -3,110 -2,763 -5,285 -768 10,133 1,321 -
-
Tax Rate - - - - - 15.13% 43.28% -
Total Cost 65,579 53,816 30,099 26,364 28,808 32,773 35,372 10.83%
-
Net Worth 149,541 151,893 139,799 142,368 146,093 146,082 135,576 1.64%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 149,541 151,893 139,799 142,368 146,093 146,082 135,576 1.64%
NOSH 57,962 57,974 58,008 57,873 57,744 57,969 57,938 0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -5.94% -6.61% -10.34% -25.07% -3.71% 23.62% 3.60% -
ROE -2.46% -2.05% -1.98% -3.71% -0.53% 6.94% 0.97% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 106.80 87.07 47.02 36.42 48.10 74.02 63.33 9.09%
EPS -6.34 -5.37 -4.77 -9.12 -1.33 17.48 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.62 2.41 2.46 2.53 2.52 2.34 1.63%
Adjusted Per Share Value based on latest NOSH - 57,873
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 106.80 87.09 47.06 36.37 47.92 74.02 63.31 9.10%
EPS -6.34 -5.37 -4.77 -9.12 -1.33 17.48 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.6206 2.4119 2.4562 2.5205 2.5203 2.3391 1.64%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.31 1.35 1.05 1.20 1.31 1.33 1.20 -
P/RPS 1.23 1.55 2.23 3.29 2.72 1.80 1.89 -6.90%
P/EPS -20.68 -25.17 -22.04 -13.14 -98.50 7.61 52.63 -
EY -4.84 -3.97 -4.54 -7.61 -1.02 13.14 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.44 0.49 0.52 0.53 0.51 0.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 30/03/09 31/03/08 30/03/07 29/03/06 -
Price 1.24 1.26 1.05 1.15 1.30 1.40 1.24 -
P/RPS 1.16 1.45 2.23 3.16 2.70 1.89 1.96 -8.36%
P/EPS -19.57 -23.49 -22.04 -12.59 -97.74 8.01 54.39 -
EY -5.11 -4.26 -4.54 -7.94 -1.02 12.49 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.44 0.47 0.51 0.56 0.53 -1.63%

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