[VARIA] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 23.6%
YoY- -46.6%
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 24,742 20,124 40,401 43,772 44,746 51,840 96,162 -59.64%
PBT 1,310 1,612 -3,596 4,164 3,382 2,020 7,121 -67.75%
Tax -44 -52 -130 -48 -52 -56 -254 -69.02%
NP 1,266 1,560 -3,726 4,116 3,330 1,964 6,867 -67.70%
-
NP to SH 1,266 1,560 -3,726 4,116 3,330 1,964 6,867 -67.70%
-
Tax Rate 3.36% 3.23% - 1.15% 1.54% 2.77% 3.57% -
Total Cost 23,476 18,564 44,127 39,656 41,416 49,876 89,295 -59.06%
-
Net Worth 45,118 45,051 44,229 51,561 49,481 49,099 48,236 -4.36%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 45,118 45,051 44,229 51,561 49,481 49,099 48,236 -4.36%
NOSH 67,340 67,241 67,014 66,963 66,867 67,260 66,995 0.34%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 5.12% 7.75% -9.22% 9.40% 7.44% 3.79% 7.14% -
ROE 2.81% 3.46% -8.42% 7.98% 6.73% 4.00% 14.24% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 36.74 29.93 60.29 65.37 66.92 77.07 143.54 -59.78%
EPS 1.88 2.32 -5.56 6.15 4.98 2.92 10.25 -67.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.66 0.77 0.74 0.73 0.72 -4.69%
Adjusted Per Share Value based on latest NOSH - 67,028
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 5.72 4.65 9.34 10.12 10.35 11.99 22.23 -59.64%
EPS 0.29 0.36 -0.86 0.95 0.77 0.45 1.59 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.1042 0.1023 0.1192 0.1144 0.1135 0.1115 -4.36%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.35 0.41 0.42 0.40 0.38 0.12 0.25 -
P/RPS 0.95 1.37 0.70 0.61 0.57 0.16 0.17 215.90%
P/EPS 18.62 17.67 -7.55 6.51 7.63 4.11 2.44 289.05%
EY 5.37 5.66 -13.24 15.37 13.11 24.33 41.00 -74.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.64 0.52 0.51 0.16 0.35 30.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 25/05/10 25/03/10 15/12/09 18/08/09 19/06/09 25/03/09 -
Price 0.46 0.41 0.35 0.38 0.40 0.20 0.06 -
P/RPS 1.25 1.37 0.58 0.58 0.60 0.26 0.04 898.39%
P/EPS 24.47 17.67 -6.29 6.18 8.03 6.85 0.59 1106.38%
EY 4.09 5.66 -15.89 16.18 12.45 14.60 170.83 -91.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.53 0.49 0.54 0.27 0.08 322.23%

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