[VARIA] QoQ 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- 105.72%
YoY- -20.57%
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 20,320 9,386 7,340 5,031 7,572 10,456 9,413 66.79%
PBT 400 148 253 403 -6,719 1,430 1,187 -51.47%
Tax -170 29 -10 -13 -94 -9 -12 482.65%
NP 230 177 243 390 -6,813 1,421 1,175 -66.18%
-
NP to SH 230 177 243 390 -6,813 1,421 1,175 -66.18%
-
Tax Rate 42.50% -19.59% 3.95% 3.23% - 0.63% 1.01% -
Total Cost 20,090 9,209 7,097 4,641 14,385 9,035 8,238 80.88%
-
Net Worth 45,795 46,292 45,224 45,051 44,214 51,611 49,685 -5.27%
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 45,795 46,292 45,224 45,051 44,214 51,611 49,685 -5.27%
NOSH 67,346 68,076 67,499 67,241 66,991 67,028 67,142 0.20%
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 1.13% 1.89% 3.31% 7.75% -89.98% 13.59% 12.48% -
ROE 0.50% 0.38% 0.54% 0.87% -15.41% 2.75% 2.36% -
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 30.17 13.79 10.87 7.48 11.30 15.60 14.02 66.44%
EPS 0.34 0.26 0.36 0.58 -10.17 2.12 1.75 -66.35%
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 4.70 2.17 1.70 1.16 1.75 2.42 2.18 66.65%
EPS 0.05 0.04 0.06 0.09 -1.58 0.33 0.27 -67.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.107 0.1046 0.1042 0.1022 0.1193 0.1149 -5.27%
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 1.11 1.81 3.22 5.48 3.72 2.56 2.71 -44.75%
P/EPS 98.09 96.15 97.22 70.69 -4.13 18.87 21.71 172.55%
EY 1.02 1.04 1.03 1.41 -24.21 5.30 4.61 -63.31%
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 1.06 2.32 4.23 5.48 3.10 2.44 2.85 -48.18%
P/EPS 93.70 123.08 127.78 70.69 -3.44 17.92 22.86 155.46%
EY 1.07 0.81 0.78 1.41 -29.06 5.58 4.38 -60.82%
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