[DNONCE] QoQ Cumulative Quarter Result on 28-Feb-2010 [#2]

Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 472.28%
YoY- 127.2%
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 38,367 186,620 139,249 91,755 45,108 168,725 126,748 -54.88%
PBT 1,023 4,929 3,102 1,813 709 -728 -1,376 -
Tax -463 -433 -819 -365 -173 -945 -467 -0.57%
NP 560 4,496 2,283 1,448 536 -1,673 -1,843 -
-
NP to SH 498 2,815 772 578 101 -1,534 -2,045 -
-
Tax Rate 45.26% 8.78% 26.40% 20.13% 24.40% - - -
Total Cost 37,807 182,124 136,966 90,307 44,572 170,398 128,591 -55.75%
-
Net Worth 46,630 45,112 43,340 43,349 43,613 42,790 0 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 46,630 45,112 43,340 43,349 43,613 42,790 0 -
NOSH 45,272 45,112 45,146 45,156 45,909 45,042 45,109 0.24%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.46% 2.41% 1.64% 1.58% 1.19% -0.99% -1.45% -
ROE 1.07% 6.24% 1.78% 1.33% 0.23% -3.58% 0.00% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 84.75 413.68 308.44 203.19 98.26 374.59 280.98 -54.99%
EPS 1.10 6.24 1.71 1.28 0.22 -3.40 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.96 0.96 0.95 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 4.43 21.55 16.08 10.60 5.21 19.49 14.64 -54.89%
EPS 0.06 0.33 0.09 0.07 0.01 -0.18 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0521 0.0501 0.0501 0.0504 0.0494 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.48 0.51 0.51 0.44 0.33 0.30 0.16 -
P/RPS 0.57 0.12 0.17 0.22 0.34 0.08 0.06 347.94%
P/EPS 43.64 8.17 29.82 34.38 150.00 -8.81 -3.53 -
EY 2.29 12.24 3.35 2.91 0.67 -11.35 -28.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.53 0.46 0.35 0.32 0.00 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 29/10/10 29/07/10 22/04/10 27/01/10 30/10/09 28/07/09 -
Price 0.485 0.56 0.67 0.72 0.38 0.29 0.33 -
P/RPS 0.57 0.14 0.22 0.35 0.39 0.08 0.12 182.30%
P/EPS 44.09 8.97 39.18 56.25 172.73 -8.52 -7.28 -
EY 2.27 11.14 2.55 1.78 0.58 -11.74 -13.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.70 0.75 0.40 0.31 0.00 -

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