[DNONCE] QoQ 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- 55.69%
YoY- -326.35%
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 42,570 39,225 44,953 40,686 38,335 39,153 43,450 -1.35%
PBT 412 -2,344 556 -247 -859 -636 900 -40.57%
Tax 23 -221 -269 -528 -114 -26 -195 -
NP 435 -2,565 287 -775 -973 -662 705 -27.50%
-
NP to SH 80 -2,272 147 -378 -853 -681 70 9.30%
-
Tax Rate -5.58% - 48.38% - - - 21.67% -
Total Cost 42,135 41,790 44,666 41,461 39,308 39,815 42,745 -0.95%
-
Net Worth 0 41,923 43,654 43,888 44,229 45,099 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 41,923 43,654 43,888 44,229 45,099 44,187 -
NOSH 45,333 45,079 44,545 45,245 45,132 45,099 43,750 2.39%
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 1.02% -6.54% 0.64% -1.90% -2.54% -1.69% 1.62% -
ROE 0.00% -5.42% 0.34% -0.86% -1.93% -1.51% 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 93.90 87.01 100.91 89.92 84.94 86.82 99.31 -3.66%
EPS 0.18 -5.04 0.33 -0.84 -1.89 -1.51 0.16 8.16%
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 4.92 4.53 5.19 4.70 4.43 4.52 5.02 -1.33%
EPS 0.01 -0.26 0.02 -0.04 -0.10 -0.08 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0484 0.0504 0.0507 0.0511 0.0521 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 0.17 0.18 0.18 0.27 0.40 0.50 0.45 -47.71%
P/EPS 90.67 -3.17 54.55 -28.73 -17.99 -28.48 281.25 -52.95%
EY 1.10 -31.50 1.83 -3.48 -5.56 -3.51 0.36 110.42%
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 0.35 0.18 0.12 0.14 0.28 0.43 0.38 -5.33%
P/EPS 187.00 -3.17 36.36 -15.56 -12.70 -24.50 237.50 -14.71%
EY 0.53 -31.50 2.75 -6.43 -7.88 -4.08 0.42 16.75%
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