[VARIA] QoQ TTM Result on 31-Jul-2010 [#2]

Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -24.35%
YoY- -200.11%
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 46,089 42,077 29,329 30,399 32,472 40,401 47,712 -2.28%
PBT 1,031 1,204 -5,915 -4,633 -3,699 -3,597 4,384 -62.00%
Tax -138 -164 -88 -126 -128 -129 -211 -24.71%
NP 893 1,040 -6,003 -4,759 -3,827 -3,726 4,173 -64.32%
-
NP to SH 893 1,040 -6,003 -4,759 -3,827 -3,726 4,173 -64.32%
-
Tax Rate 13.39% 13.62% - - - - 4.81% -
Total Cost 45,196 41,037 35,332 35,158 36,299 44,127 43,539 2.52%
-
Net Worth 45,899 45,795 46,292 45,224 45,051 44,214 51,611 -7.54%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 45,899 45,795 46,292 45,224 45,051 44,214 51,611 -7.54%
NOSH 67,499 67,346 68,076 67,499 67,241 66,991 67,028 0.46%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.94% 2.47% -20.47% -15.66% -11.79% -9.22% 8.75% -
ROE 1.95% 2.27% -12.97% -10.52% -8.49% -8.43% 8.09% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 68.28 62.48 43.08 45.04 48.29 60.31 71.18 -2.74%
EPS 1.32 1.54 -8.82 -7.05 -5.69 -5.56 6.23 -64.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.67 0.67 0.66 0.77 -7.97%
Adjusted Per Share Value based on latest NOSH - 67,499
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 10.66 9.73 6.78 7.03 7.51 9.34 11.03 -2.25%
EPS 0.21 0.24 -1.39 -1.10 -0.88 -0.86 0.96 -63.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1059 0.107 0.1046 0.1042 0.1022 0.1193 -7.53%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.315 0.335 0.25 0.35 0.41 0.42 0.40 -
P/RPS 0.46 0.54 0.58 0.78 0.85 0.70 0.56 -12.32%
P/EPS 23.81 21.69 -2.84 -4.96 -7.20 -7.55 6.42 140.17%
EY 4.20 4.61 -35.27 -20.14 -13.88 -13.24 15.56 -58.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.37 0.52 0.61 0.64 0.52 -7.86%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/05/11 23/03/11 13/12/10 27/09/10 25/05/10 25/03/10 15/12/09 -
Price 0.30 0.32 0.32 0.46 0.41 0.35 0.38 -
P/RPS 0.44 0.51 0.74 1.02 0.85 0.58 0.53 -11.69%
P/EPS 22.68 20.72 -3.63 -6.52 -7.20 -6.29 6.10 140.57%
EY 4.41 4.83 -27.56 -15.33 -13.88 -15.89 16.38 -58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.47 0.69 0.61 0.53 0.49 -6.94%

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