[DNONCE] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -1545.58%
YoY- -247.79%
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 45,108 168,725 126,748 84,178 44,953 161,624 120,938 -48.15%
PBT 709 -728 -1,376 -1,788 556 -842 -595 -
Tax -173 -945 -467 -490 -269 -863 -335 -35.60%
NP 536 -1,673 -1,843 -2,278 287 -1,705 -930 -
-
NP to SH 101 -1,534 -2,045 -2,125 147 -1,842 -1,464 -
-
Tax Rate 24.40% - - - 48.38% - - -
Total Cost 44,572 170,398 128,591 86,456 44,666 163,329 121,868 -48.82%
-
Net Worth 43,613 42,790 0 41,958 43,654 43,725 44,145 -0.80%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 43,613 42,790 0 41,958 43,654 43,725 44,145 -0.80%
NOSH 45,909 45,042 45,109 45,116 44,545 45,077 45,046 1.27%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 1.19% -0.99% -1.45% -2.71% 0.64% -1.05% -0.77% -
ROE 0.23% -3.58% 0.00% -5.06% 0.34% -4.21% -3.32% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 98.26 374.59 280.98 186.58 100.91 358.55 268.48 -48.80%
EPS 0.22 -3.40 -4.53 -4.71 0.33 -4.08 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.00 0.93 0.98 0.97 0.98 -2.04%
Adjusted Per Share Value based on latest NOSH - 45,079
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 5.21 19.49 14.64 9.72 5.19 18.66 13.97 -48.15%
EPS 0.01 -0.18 -0.24 -0.25 0.02 -0.21 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.0494 0.00 0.0485 0.0504 0.0505 0.051 -0.78%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.33 0.30 0.16 0.16 0.18 0.24 0.34 -
P/RPS 0.34 0.08 0.06 0.09 0.18 0.07 0.13 89.71%
P/EPS 150.00 -8.81 -3.53 -3.40 54.55 -5.87 -10.46 -
EY 0.67 -11.35 -28.33 -29.44 1.83 -17.03 -9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.00 0.17 0.18 0.25 0.35 0.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 30/10/09 28/07/09 28/04/09 21/01/09 31/10/08 28/07/08 -
Price 0.38 0.29 0.33 0.16 0.12 0.13 0.24 -
P/RPS 0.39 0.08 0.12 0.09 0.12 0.04 0.09 165.55%
P/EPS 172.73 -8.52 -7.28 -3.40 36.36 -3.18 -7.38 -
EY 0.58 -11.74 -13.74 -29.44 2.75 -31.43 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.00 0.17 0.12 0.13 0.24 40.52%

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