[SSB8] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.99%
YoY- -21.34%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 246 33 1,417 1,238 819 474 4,541 -85.75%
PBT -1,589 -923 -5,145 -4,231 -3,497 -2,604 -4,784 -52.13%
Tax 0 0 0 0 0 0 -13 -
NP -1,589 -923 -5,145 -4,231 -3,497 -2,604 -4,797 -52.22%
-
NP to SH -1,589 -923 -5,145 -4,231 -3,497 -2,604 -4,797 -52.22%
-
Tax Rate - - - - - - - -
Total Cost 1,835 956 6,562 5,469 4,316 3,078 9,338 -66.30%
-
Net Worth 12,414 12,472 12,487 15,021 14,987 15,023 17,500 -20.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 12,414 12,472 12,487 15,021 14,987 15,023 17,500 -20.51%
NOSH 248,281 249,459 249,757 250,355 249,785 250,384 250,000 -0.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -645.93% -2,796.97% -363.09% -341.76% -426.98% -549.37% -105.64% -
ROE -12.80% -7.40% -41.20% -28.17% -23.33% -17.33% -27.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.10 0.01 0.57 0.49 0.33 0.19 1.82 -85.62%
EPS -0.64 -0.37 -2.06 -1.69 -1.40 -1.04 -1.92 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.06 0.06 0.07 -20.14%
Adjusted Per Share Value based on latest NOSH - 253,103
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.01 0.00 0.06 0.05 0.04 0.02 0.20 -86.50%
EPS -0.07 -0.04 -0.23 -0.19 -0.16 -0.12 -0.21 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0055 0.0055 0.0067 0.0067 0.0067 0.0078 -20.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.04 0.04 0.03 0.04 0.04 0.04 -
P/RPS 50.46 302.38 7.05 6.07 12.20 21.13 2.20 711.91%
P/EPS -7.81 -10.81 -1.94 -1.78 -2.86 -3.85 -2.08 142.16%
EY -12.80 -9.25 -51.50 -56.33 -35.00 -26.00 -47.97 -58.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.80 0.50 0.67 0.67 0.57 45.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 27/05/10 24/02/10 26/11/09 24/08/09 28/05/09 27/02/09 -
Price 0.09 0.05 0.05 0.05 0.04 0.04 0.04 -
P/RPS 90.83 377.97 8.81 10.11 12.20 21.13 2.20 1102.71%
P/EPS -14.06 -13.51 -2.43 -2.96 -2.86 -3.85 -2.08 258.75%
EY -7.11 -7.40 -41.20 -33.80 -35.00 -26.00 -47.97 -72.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.00 1.00 0.83 0.67 0.67 0.57 115.69%

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