[VARIA] QoQ Quarter Result on 31-Oct-2009 [#3]

Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 20.94%
YoY- -29.02%
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 7,340 5,031 7,572 10,456 9,413 12,960 14,883 -37.65%
PBT 253 403 -6,719 1,430 1,187 505 1,262 -65.84%
Tax -10 -13 -94 -9 -12 -14 -176 -85.29%
NP 243 390 -6,813 1,421 1,175 491 1,086 -63.24%
-
NP to SH 243 390 -6,813 1,421 1,175 491 1,086 -63.24%
-
Tax Rate 3.95% 3.23% - 0.63% 1.01% 2.77% 13.95% -
Total Cost 7,097 4,641 14,385 9,035 8,238 12,469 13,797 -35.87%
-
Net Worth 45,224 45,051 44,214 51,611 49,685 49,099 48,266 -4.25%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 45,224 45,051 44,214 51,611 49,685 49,099 48,266 -4.25%
NOSH 67,499 67,241 66,991 67,028 67,142 67,260 67,037 0.46%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.31% 7.75% -89.98% 13.59% 12.48% 3.79% 7.30% -
ROE 0.54% 0.87% -15.41% 2.75% 2.36% 1.00% 2.25% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 10.87 7.48 11.30 15.60 14.02 19.27 22.20 -37.95%
EPS 0.36 0.58 -10.17 2.12 1.75 0.73 1.62 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.66 0.77 0.74 0.73 0.72 -4.69%
Adjusted Per Share Value based on latest NOSH - 67,028
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.70 1.16 1.75 2.42 2.18 3.00 3.44 -37.57%
EPS 0.06 0.09 -1.58 0.33 0.27 0.11 0.25 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1042 0.1022 0.1193 0.1149 0.1135 0.1116 -4.23%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.35 0.41 0.42 0.40 0.38 0.12 0.25 -
P/RPS 3.22 5.48 3.72 2.56 2.71 0.62 1.13 101.38%
P/EPS 97.22 70.69 -4.13 18.87 21.71 16.44 15.43 242.28%
EY 1.03 1.41 -24.21 5.30 4.61 6.08 6.48 -70.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.64 0.52 0.51 0.16 0.35 30.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 25/05/10 25/03/10 15/12/09 18/08/09 19/06/09 25/03/09 -
Price 0.46 0.41 0.35 0.38 0.40 0.20 0.06 -
P/RPS 4.23 5.48 3.10 2.44 2.85 1.04 0.27 529.27%
P/EPS 127.78 70.69 -3.44 17.92 22.86 27.40 3.70 967.39%
EY 0.78 1.41 -29.06 5.58 4.38 3.65 27.00 -90.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.53 0.49 0.54 0.27 0.08 322.23%

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