[DNONCE] QoQ Quarter Result on 31-Aug-2012 [#4]

Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- -54.39%
YoY- 63.98%
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 42,880 42,450 47,994 48,278 43,188 35,536 40,778 3.40%
PBT -3,470 46 549 4,497 13,954 -5,875 -7,888 -42.12%
Tax -132 -215 -201 -112 -311 -29 -264 -36.97%
NP -3,602 -169 348 4,385 13,643 -5,904 -8,152 -41.95%
-
NP to SH -3,627 -306 300 4,293 9,413 -4,617 -6,113 -29.36%
-
Tax Rate - 467.39% 36.61% 2.49% 2.23% - - -
Total Cost 46,482 42,619 47,646 43,893 29,545 41,440 48,930 -3.36%
-
Net Worth 50,074 54,000 52,835 45,094 48,260 39,226 44,212 8.64%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 50,074 54,000 52,835 45,094 48,260 39,226 44,212 8.64%
NOSH 45,111 44,999 44,776 45,094 45,103 45,087 45,114 -0.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -8.40% -0.40% 0.73% 9.08% 31.59% -16.61% -19.99% -
ROE -7.24% -0.57% 0.57% 9.52% 19.50% -11.77% -13.83% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 95.05 94.33 107.19 107.06 95.75 78.81 90.39 3.40%
EPS -8.04 -0.68 0.67 9.52 20.87 -10.24 -13.55 -29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.20 1.18 1.00 1.07 0.87 0.98 8.65%
Adjusted Per Share Value based on latest NOSH - 45,094
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 4.95 4.90 5.54 5.58 4.99 4.10 4.71 3.36%
EPS -0.42 -0.04 0.03 0.50 1.09 -0.53 -0.71 -29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0624 0.061 0.0521 0.0557 0.0453 0.0511 8.55%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.35 0.34 0.45 0.40 0.37 0.38 0.30 -
P/RPS 0.37 0.36 0.42 0.37 0.39 0.48 0.33 7.91%
P/EPS -4.35 -50.00 67.16 4.20 1.77 -3.71 -2.21 56.99%
EY -22.97 -2.00 1.49 23.80 56.41 -26.95 -45.17 -36.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.38 0.40 0.35 0.44 0.31 2.13%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 25/04/13 29/01/13 31/10/12 26/07/12 26/04/12 30/01/12 -
Price 0.36 0.37 0.35 0.40 0.40 0.35 0.36 -
P/RPS 0.38 0.39 0.33 0.37 0.42 0.44 0.40 -3.35%
P/EPS -4.48 -54.41 52.24 4.20 1.92 -3.42 -2.66 41.51%
EY -22.33 -1.84 1.91 23.80 52.18 -29.26 -37.64 -29.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.30 0.40 0.37 0.40 0.37 -9.21%

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