[LAGENDA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -65.35%
YoY- -218.13%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 24,791 93,432 68,548 42,898 22,070 84,239 61,299 -45.28%
PBT 1,479 -20,415 -12,247 -12,337 -7,461 -9,800 6,248 -61.70%
Tax 0 14 0 0 0 14 -12,496 -
NP 1,479 -20,401 -12,247 -12,337 -7,461 -9,786 -6,248 -
-
NP to SH 1,479 -20,401 -12,247 -12,337 -7,461 -9,786 -6,248 -
-
Tax Rate 0.00% - - - - - 200.00% -
Total Cost 23,312 113,833 80,795 55,235 29,531 94,025 67,547 -50.76%
-
Net Worth 24,783 24,002 30,397 16,001 20,791 27,996 32,000 -15.65%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 24,783 24,002 30,397 16,001 20,791 27,996 32,000 -15.65%
NOSH 79,945 80,008 79,993 80,006 79,967 79,991 80,000 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.97% -21.84% -17.87% -28.76% -33.81% -11.62% -10.19% -
ROE 5.97% -85.00% -40.29% -77.10% -35.88% -34.95% -19.53% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.01 116.78 85.69 53.62 27.60 105.31 76.62 -45.25%
EPS 1.85 -25.50 -15.31 -15.42 -9.33 -12.23 -7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.38 0.20 0.26 0.35 0.40 -15.61%
Adjusted Per Share Value based on latest NOSH - 79,934
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.96 11.16 8.19 5.12 2.64 10.06 7.32 -45.28%
EPS 0.18 -2.44 -1.46 -1.47 -0.89 -1.17 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0287 0.0363 0.0191 0.0248 0.0334 0.0382 -15.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.14 0.15 0.17 0.22 0.18 0.28 0.27 -
P/RPS 0.45 0.13 0.20 0.41 0.65 0.27 0.35 18.22%
P/EPS 7.57 -0.59 -1.11 -1.43 -1.93 -2.29 -3.46 -
EY 13.21 -169.99 -90.06 -70.09 -51.83 -43.69 -28.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.45 1.10 0.69 0.80 0.68 -24.04%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 28/11/08 29/08/08 30/05/08 22/02/08 30/11/07 -
Price 0.20 0.22 0.16 0.22 0.19 0.22 0.30 -
P/RPS 0.64 0.19 0.19 0.41 0.69 0.21 0.39 39.08%
P/EPS 10.81 -0.86 -1.05 -1.43 -2.04 -1.80 -3.84 -
EY 9.25 -115.90 -95.69 -70.09 -49.11 -55.61 -26.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.42 1.10 0.73 0.63 0.75 -9.09%

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