[JAVA] YoY TTM 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- 5.52%
YoY- -189.81%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,001 51,129 117,175 124,467 231,843 305,367 296,133 -20.61%
PBT -53,041 -8,642 1,853 -11,298 11,650 61,654 40,275 -
Tax -32 93 60 637 116 408 -534 -37.41%
NP -53,073 -8,549 1,913 -10,661 11,766 62,062 39,741 -
-
NP to SH -52,707 -8,343 2,071 -10,572 11,771 62,062 39,710 -
-
Tax Rate - - -3.24% - -1.00% -0.66% 1.33% -
Total Cost 127,074 59,678 115,262 135,128 220,077 243,305 256,392 -11.03%
-
Net Worth 164,855 216,517 225,235 223,795 242,419 245,455 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 6,064 14,932 4,332 -
Div Payout % - - - - 51.52% 24.06% 10.91% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 164,855 216,517 225,235 223,795 242,419 245,455 0 -
NOSH 173,532 173,214 173,257 173,484 175,666 152,456 165,310 0.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -71.72% -16.72% 1.63% -8.57% 5.07% 20.32% 13.42% -
ROE -31.97% -3.85% 0.92% -4.72% 4.86% 25.28% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.64 29.52 67.63 71.75 131.98 200.30 179.14 -21.25%
EPS -30.37 -4.82 1.20 -6.09 6.70 40.71 24.02 -
DPS 0.00 0.00 0.00 0.00 3.45 9.79 2.62 -
NAPS 0.95 1.25 1.30 1.29 1.38 1.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 173,484
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.68 29.49 67.58 71.78 133.71 176.11 170.78 -20.61%
EPS -30.40 -4.81 1.19 -6.10 6.79 35.79 22.90 -
DPS 0.00 0.00 0.00 0.00 3.50 8.61 2.50 -
NAPS 0.9507 1.2487 1.299 1.2907 1.3981 1.4156 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 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.41 0.60 0.62 0.74 2.52 0.70 -
P/RPS 1.41 1.39 0.89 0.86 0.56 1.26 0.39 23.86%
P/EPS -1.98 -8.51 50.20 -10.17 11.04 6.19 2.91 -
EY -50.62 -11.75 1.99 -9.83 9.06 16.15 34.32 -
DY 0.00 0.00 0.00 0.00 4.67 3.89 3.74 -
P/NAPS 0.63 0.33 0.46 0.48 0.54 1.57 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 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 23/11/09 26/11/08 30/11/07 30/11/06 -
Price 0.51 0.75 0.51 0.61 0.44 2.02 1.63 -
P/RPS 1.20 2.54 0.75 0.85 0.33 1.01 0.91 4.71%
P/EPS -1.68 -15.57 42.67 -10.01 6.57 4.96 6.79 -
EY -59.55 -6.42 2.34 -9.99 15.23 20.15 14.74 -
DY 0.00 0.00 0.00 0.00 7.85 4.85 1.61 -
P/NAPS 0.54 0.60 0.39 0.47 0.32 1.25 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