[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -25.82%
YoY- 7.34%
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 126,748 84,178 44,953 161,624 120,938 82,603 43,450 104.02%
PBT -1,376 -1,788 556 -842 -595 264 900 -
Tax -467 -490 -269 -863 -335 -221 -195 78.90%
NP -1,843 -2,278 287 -1,705 -930 43 705 -
-
NP to SH -2,045 -2,125 147 -1,842 -1,464 -611 70 -
-
Tax Rate - - 48.38% - - 83.71% 21.67% -
Total Cost 128,591 86,456 44,666 163,329 121,868 82,560 42,745 108.25%
-
Net Worth 0 41,958 43,654 43,725 44,145 45,259 44,187 -
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 0 41,958 43,654 43,725 44,145 45,259 44,187 -
NOSH 45,109 45,116 44,545 45,077 45,046 45,259 43,750 2.05%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin -1.45% -2.71% 0.64% -1.05% -0.77% 0.05% 1.62% -
ROE 0.00% -5.06% 0.34% -4.21% -3.32% -1.35% 0.16% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 280.98 186.58 100.91 358.55 268.48 182.51 99.31 99.91%
EPS -4.53 -4.71 0.33 -4.08 -3.25 -1.35 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.93 0.98 0.97 0.98 1.00 1.01 -
Adjusted Per Share Value based on latest NOSH - 45,245
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 14.64 9.72 5.19 18.66 13.97 9.54 5.02 103.98%
EPS -0.24 -0.25 0.02 -0.21 -0.17 -0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0485 0.0504 0.0505 0.051 0.0523 0.051 -
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.16 0.16 0.18 0.24 0.34 0.43 0.45 -
P/RPS 0.06 0.09 0.18 0.07 0.13 0.24 0.45 -73.86%
P/EPS -3.53 -3.40 54.55 -5.87 -10.46 -31.85 281.25 -
EY -28.33 -29.44 1.83 -17.03 -9.56 -3.14 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.17 0.18 0.25 0.35 0.43 0.45 -
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 28/04/09 21/01/09 31/10/08 28/07/08 29/04/08 30/01/08 -
Price 0.33 0.16 0.12 0.13 0.24 0.37 0.38 -
P/RPS 0.12 0.09 0.12 0.04 0.09 0.20 0.38 -53.59%
P/EPS -7.28 -3.40 36.36 -3.18 -7.38 -27.41 237.50 -
EY -13.74 -29.44 2.75 -31.43 -13.54 -3.65 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.17 0.12 0.13 0.24 0.37 0.38 -

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