[RA] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.24%
YoY- -300.95%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,978 2,773 2,642 2,055 2,337 2,826 -6.88%
PBT 12 -1,391 -912 -1,680 -498 784 -56.63%
Tax 0 0 0 0 79 -577 -
NP 12 -1,391 -912 -1,680 -419 207 -43.40%
-
NP to SH 12 -1,391 -912 -1,680 -419 207 -43.40%
-
Tax Rate 0.00% - - - - 73.60% -
Total Cost 1,966 4,164 3,554 3,735 2,756 2,619 -5.57%
-
Net Worth 4,859 4,901 6,053 7,051 8,373 2,777 11.83%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 4,859 4,901 6,053 7,051 8,373 2,777 11.83%
NOSH 64,705 65,357 62,857 65,416 65,882 45,384 7.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.61% -50.16% -34.52% -81.75% -17.93% 7.32% -
ROE 0.25% -28.38% -15.07% -23.82% -5.00% 7.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.06 4.24 4.20 3.14 3.55 6.23 -13.24%
EPS 0.02 -2.13 -1.45 -2.57 -0.64 0.46 -46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.075 0.0963 0.1078 0.1271 0.0612 4.17%
Adjusted Per Share Value based on latest NOSH - 65,416
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.20 0.29 0.27 0.21 0.24 0.29 -7.15%
EPS 0.00 -0.14 -0.09 -0.17 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.0051 0.0063 0.0073 0.0087 0.0029 11.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.12 0.09 0.13 0.10 0.15 0.00 -
P/RPS 3.93 2.12 3.09 3.18 4.23 0.00 -
P/EPS 647.06 -4.23 -8.96 -3.89 -23.59 0.00 -
EY 0.15 -23.65 -11.16 -25.68 -4.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.20 1.35 0.93 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/10 17/11/09 18/11/08 19/11/07 17/11/06 - -
Price 0.12 0.08 0.10 0.14 0.19 0.00 -
P/RPS 3.93 1.89 2.38 4.46 5.36 0.00 -
P/EPS 647.06 -3.76 -6.89 -5.45 -29.88 0.00 -
EY 0.15 -26.60 -14.51 -18.34 -3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.07 1.04 1.30 1.49 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