[JAVA] YoY TTM Result on 30-Sep-2011 [#1]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 28.61%
YoY- -502.85%
View:
Show?
TTM Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,749 34,218 74,001 51,129 117,175 124,467 231,843 -25.99%
PBT -38,620 -48,831 -53,041 -8,642 1,853 -11,298 11,650 -
Tax 18 33 -32 93 60 637 116 -24.91%
NP -38,602 -48,798 -53,073 -8,549 1,913 -10,661 11,766 -
-
NP to SH -37,907 -48,219 -52,707 -8,343 2,071 -10,572 11,771 -
-
Tax Rate - - - - -3.24% - -1.00% -
Total Cost 71,351 83,016 127,074 59,678 115,262 135,128 220,077 -15.90%
-
Net Worth 72,659 116,037 164,855 216,517 225,235 223,795 242,419 -16.91%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 6,064 -
Div Payout % - - - - - - 51.52% -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 72,659 116,037 164,855 216,517 225,235 223,795 242,419 -16.91%
NOSH 173,000 173,189 173,532 173,214 173,257 173,484 175,666 -0.23%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -117.87% -142.61% -71.72% -16.72% 1.63% -8.57% 5.07% -
ROE -52.17% -41.55% -31.97% -3.85% 0.92% -4.72% 4.86% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.93 19.76 42.64 29.52 67.63 71.75 131.98 -25.82%
EPS -21.91 -27.84 -30.37 -4.82 1.20 -6.09 6.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
NAPS 0.42 0.67 0.95 1.25 1.30 1.29 1.38 -16.72%
Adjusted Per Share Value based on latest NOSH - 173,214
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.89 19.73 42.68 29.49 67.58 71.78 133.71 -25.99%
EPS -21.86 -27.81 -30.40 -4.81 1.19 -6.10 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.419 0.6692 0.9507 1.2487 1.299 1.2907 1.3981 -16.91%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.29 0.50 0.60 0.41 0.60 0.62 0.74 -
P/RPS 1.53 2.53 1.41 1.39 0.89 0.86 0.56 16.71%
P/EPS -1.32 -1.80 -1.98 -8.51 50.20 -10.17 11.04 -
EY -75.56 -55.68 -50.62 -11.75 1.99 -9.83 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 0.69 0.75 0.63 0.33 0.46 0.48 0.54 3.84%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/05/15 29/11/13 29/11/12 24/11/11 30/11/10 23/11/09 26/11/08 -
Price 0.245 0.46 0.51 0.75 0.51 0.61 0.44 -
P/RPS 1.29 2.33 1.20 2.54 0.75 0.85 0.33 23.33%
P/EPS -1.12 -1.65 -1.68 -15.57 42.67 -10.01 6.57 -
EY -89.43 -60.53 -59.55 -6.42 2.34 -9.99 15.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.85 -
P/NAPS 0.58 0.69 0.54 0.60 0.39 0.47 0.32 9.57%

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