[RA] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 108.89%
YoY- 100.86%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 25,317 45,291 17,968 1,978 2,773 2,642 2,055 51.91%
PBT -2,611 368 4,167 12 -1,391 -912 -1,680 7.61%
Tax 241 -1,712 -1,249 0 0 0 0 -
NP -2,370 -1,344 2,918 12 -1,391 -912 -1,680 5.89%
-
NP to SH -2,370 -1,344 2,918 12 -1,391 -912 -1,680 5.89%
-
Tax Rate - 465.22% 29.97% 0.00% - - - -
Total Cost 27,687 46,635 15,050 1,966 4,164 3,554 3,735 39.59%
-
Net Worth 85,777 87,397 88,249 4,859 4,901 6,053 7,051 51.59%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 85,777 87,397 88,249 4,859 4,901 6,053 7,051 51.59%
NOSH 857,777 873,972 882,499 64,705 65,357 62,857 65,416 53.50%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.36% -2.97% 16.24% 0.61% -50.16% -34.52% -81.75% -
ROE -2.76% -1.54% 3.31% 0.25% -28.38% -15.07% -23.82% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.95 5.18 2.04 3.06 4.24 4.20 3.14 -1.03%
EPS -0.28 -0.15 0.33 0.02 -2.13 -1.45 -2.57 -30.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.0751 0.075 0.0963 0.1078 -1.24%
Adjusted Per Share Value based on latest NOSH - 64,705
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.62 4.68 1.86 0.20 0.29 0.27 0.21 52.23%
EPS -0.25 -0.14 0.30 0.00 -0.14 -0.09 -0.17 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0887 0.0904 0.0913 0.005 0.0051 0.0063 0.0073 51.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.045 0.06 0.11 0.12 0.09 0.13 0.10 -
P/RPS 1.52 1.16 5.40 3.93 2.12 3.09 3.18 -11.56%
P/EPS -16.29 -39.02 33.27 647.06 -4.23 -8.96 -3.89 26.93%
EY -6.14 -2.56 3.01 0.15 -23.65 -11.16 -25.68 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 1.10 1.60 1.20 1.35 0.93 -11.38%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 23/11/11 23/11/10 17/11/09 18/11/08 19/11/07 -
Price 0.05 0.05 0.11 0.12 0.08 0.10 0.14 -
P/RPS 1.69 0.96 5.40 3.93 1.89 2.38 4.46 -14.92%
P/EPS -18.10 -32.51 33.27 647.06 -3.76 -6.89 -5.45 22.12%
EY -5.53 -3.08 3.01 0.15 -26.60 -14.51 -18.34 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 1.10 1.60 1.07 1.04 1.30 -14.70%

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