[VARIA] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 110.47%
YoY- -20.57%
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 42,077 21,757 12,371 5,031 40,401 32,829 22,373 52.18%
PBT 1,203 803 655 403 -3,596 3,123 1,691 -20.25%
Tax -163 7 -22 -13 -130 -36 -26 238.86%
NP 1,040 810 633 390 -3,726 3,087 1,665 -26.86%
-
NP to SH 1,040 810 633 390 -3,726 3,087 1,665 -26.86%
-
Tax Rate 13.55% -0.87% 3.36% 3.23% - 1.15% 1.54% -
Total Cost 41,037 20,947 11,738 4,641 44,127 29,742 20,708 57.57%
-
Net Worth 45,599 45,520 45,118 45,051 44,229 51,561 49,481 -5.28%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 45,599 45,520 45,118 45,051 44,229 51,561 49,481 -5.28%
NOSH 67,058 66,942 67,340 67,241 67,014 66,963 66,867 0.18%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.47% 3.72% 5.12% 7.75% -9.22% 9.40% 7.44% -
ROE 2.28% 1.78% 1.40% 0.87% -8.42% 5.99% 3.36% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 62.75 32.50 18.37 7.48 60.29 49.03 33.46 51.90%
EPS 1.55 1.21 0.94 0.58 -5.56 4.61 2.49 -27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.67 0.67 0.66 0.77 0.74 -5.46%
Adjusted Per Share Value based on latest NOSH - 67,241
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 9.73 5.03 2.86 1.16 9.34 7.59 5.17 52.25%
EPS 0.24 0.19 0.15 0.09 -0.86 0.71 0.38 -26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1053 0.1043 0.1042 0.1023 0.1192 0.1144 -5.30%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.335 0.25 0.35 0.41 0.42 0.40 0.38 -
P/RPS 0.53 0.77 1.91 5.48 0.70 0.82 1.14 -39.90%
P/EPS 21.60 20.66 37.23 70.69 -7.55 8.68 15.26 25.98%
EY 4.63 4.84 2.69 1.41 -13.24 11.53 6.55 -20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.52 0.61 0.64 0.52 0.51 -2.62%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 18/08/09 -
Price 0.32 0.32 0.46 0.41 0.35 0.38 0.40 -
P/RPS 0.51 0.98 2.50 5.48 0.58 0.78 1.20 -43.38%
P/EPS 20.63 26.45 48.94 70.69 -6.29 8.24 16.06 18.11%
EY 4.85 3.78 2.04 1.41 -15.89 12.13 6.23 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.69 0.61 0.53 0.49 0.54 -8.81%

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