[BIG] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.59%
YoY- 257.41%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 97,462 84,904 80,417 94,874 75,210 70,136 83,947 2.51%
PBT 837 -5,112 -5,431 3,175 967 -494 1,466 -8.91%
Tax -1,610 -2,651 -1,059 467 52 -12 477 -
NP -773 -7,763 -6,490 3,642 1,019 -506 1,943 -
-
NP to SH -773 -7,763 -6,490 3,642 1,019 -524 1,952 -
-
Tax Rate 192.35% - - -14.71% -5.38% - -32.54% -
Total Cost 98,235 92,667 86,907 91,232 74,191 70,642 82,004 3.05%
-
Net Worth 47,143 47,608 54,808 62,605 59,271 58,080 55,123 -2.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 47,143 47,608 54,808 62,605 59,271 58,080 55,123 -2.57%
NOSH 48,092 48,089 47,659 48,157 48,188 47,999 45,182 1.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -0.79% -9.14% -8.07% 3.84% 1.35% -0.72% 2.31% -
ROE -1.64% -16.31% -11.84% 5.82% 1.72% -0.90% 3.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 202.60 176.55 168.73 197.01 156.07 146.12 185.79 1.45%
EPS -1.61 -16.14 -13.62 7.56 2.11 -1.09 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 1.15 1.30 1.23 1.21 1.22 -3.58%
Adjusted Per Share Value based on latest NOSH - 48,157
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 153.53 133.75 126.68 149.45 118.48 110.48 132.24 2.51%
EPS -1.22 -12.23 -10.22 5.74 1.61 -0.83 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7426 0.75 0.8634 0.9862 0.9337 0.9149 0.8683 -2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.27 0.32 0.47 0.28 0.47 0.88 0.99 -
P/RPS 0.13 0.18 0.28 0.14 0.30 0.60 0.53 -20.86%
P/EPS -16.80 -1.98 -3.45 3.70 22.23 -80.61 22.92 -
EY -5.95 -50.45 -28.97 27.01 4.50 -1.24 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.41 0.22 0.38 0.73 0.81 -16.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 26/05/10 27/05/09 28/05/08 29/05/07 08/06/06 -
Price 0.25 0.26 0.30 0.42 0.44 0.84 0.79 -
P/RPS 0.12 0.15 0.18 0.21 0.28 0.57 0.43 -19.14%
P/EPS -15.56 -1.61 -2.20 5.55 20.81 -76.95 18.29 -
EY -6.43 -62.09 -45.39 18.01 4.81 -1.30 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.32 0.36 0.69 0.65 -14.15%

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