[VARIA] QoQ Quarter Result on 31-Jul-2009 [#2]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 139.31%
YoY- -50.13%
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 5,031 7,572 10,456 9,413 12,960 14,883 26,176 -66.79%
PBT 403 -6,719 1,430 1,187 505 1,262 2,080 -66.61%
Tax -13 -94 -9 -12 -14 -176 -78 -69.81%
NP 390 -6,813 1,421 1,175 491 1,086 2,002 -66.49%
-
NP to SH 390 -6,813 1,421 1,175 491 1,086 2,002 -66.49%
-
Tax Rate 3.23% - 0.63% 1.01% 2.77% 13.95% 3.75% -
Total Cost 4,641 14,385 9,035 8,238 12,469 13,797 24,174 -66.82%
-
Net Worth 45,051 44,214 51,611 49,685 49,099 48,266 46,869 -2.61%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 45,051 44,214 51,611 49,685 49,099 48,266 46,869 -2.61%
NOSH 67,241 66,991 67,028 67,142 67,260 67,037 66,956 0.28%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.75% -89.98% 13.59% 12.48% 3.79% 7.30% 7.65% -
ROE 0.87% -15.41% 2.75% 2.36% 1.00% 2.25% 4.27% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.48 11.30 15.60 14.02 19.27 22.20 39.09 -66.89%
EPS 0.58 -10.17 2.12 1.75 0.73 1.62 2.99 -66.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.77 0.74 0.73 0.72 0.70 -2.88%
Adjusted Per Share Value based on latest NOSH - 67,142
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 1.16 1.75 2.42 2.18 3.00 3.44 6.05 -66.84%
EPS 0.09 -1.58 0.33 0.27 0.11 0.25 0.46 -66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.1022 0.1193 0.1149 0.1135 0.1116 0.1084 -2.60%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.41 0.42 0.40 0.38 0.12 0.25 0.22 -
P/RPS 5.48 3.72 2.56 2.71 0.62 1.13 0.56 359.41%
P/EPS 70.69 -4.13 18.87 21.71 16.44 15.43 7.36 353.71%
EY 1.41 -24.21 5.30 4.61 6.08 6.48 13.59 -78.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.52 0.51 0.16 0.35 0.31 57.22%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/05/10 25/03/10 15/12/09 18/08/09 19/06/09 25/03/09 04/12/08 -
Price 0.41 0.35 0.38 0.40 0.20 0.06 0.08 -
P/RPS 5.48 3.10 2.44 2.85 1.04 0.27 0.20 814.39%
P/EPS 70.69 -3.44 17.92 22.86 27.40 3.70 2.68 791.42%
EY 1.41 -29.06 5.58 4.38 3.65 27.00 37.38 -88.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.49 0.54 0.27 0.08 0.11 214.28%

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