[CATCHA] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
04-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,804 28,156 20,087 5,728 0 -
PBT 822 890 2,413 12 0 -
Tax -816 -767 -16 0 0 -
NP 6 123 2,397 12 0 -
-
NP to SH 4 121 2,395 10 0 -
-
Tax Rate 99.27% 86.18% 0.66% 0.00% - -
Total Cost 38,798 28,033 17,690 5,716 0 -
-
Net Worth 22,888 22,607 7,693 6,000 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,888 22,607 7,693 6,000 0 -
NOSH 134,640 132,982 109,907 120,000 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.02% 0.44% 11.93% 0.21% 0.00% -
ROE 0.02% 0.54% 31.13% 0.17% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.82 21.17 18.28 4.77 0.00 -
EPS 0.00 0.09 2.18 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.07 0.05 0.05 240.00%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.85 10.78 7.69 2.19 0.00 -
EPS 0.00 0.05 0.92 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0865 0.0294 0.023 0.05 75.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/12/11 30/09/11 - - - -
Price 0.61 0.60 0.00 0.00 0.00 -
P/RPS 2.12 2.83 0.00 0.00 0.00 -
P/EPS 20,532.60 659.42 0.00 0.00 0.00 -
EY 0.00 0.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/02/12 - - - - -
Price 0.60 0.00 0.00 0.00 0.00 -
P/RPS 2.08 0.00 0.00 0.00 0.00 -
P/EPS 20,196.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 0.00 0.00 0.00 0.00 -

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