[SCN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -36.33%
YoY- 70.93%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,902 21,028 20,568 23,422 14,538 28,022 0 -
PBT -854 3,014 -3,560 -1,696 -5,834 6,642 0 -
Tax 0 0 0 0 0 0 0 -
NP -854 3,014 -3,560 -1,696 -5,834 6,642 0 -
-
NP to SH -854 3,014 -3,560 -1,696 -5,834 6,642 0 -
-
Tax Rate - 0.00% - - - 0.00% - -
Total Cost 21,756 18,014 24,128 25,118 20,372 21,380 0 -
-
Net Worth 149,450 24,111 20,000 25,238 39,958 60,018 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 5,001 - -
Div Payout % - - - - - 75.30% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 149,450 24,111 20,000 25,238 39,958 60,018 0 -
NOSH 2,135,000 200,933 200,000 201,904 199,794 200,060 128,552 59.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.09% 14.33% -17.31% -7.24% -40.13% 23.70% 0.00% -
ROE -0.57% 12.50% -17.80% -6.72% -14.60% 11.07% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.98 10.47 10.28 11.60 7.28 14.01 0.00 -
EPS -0.04 1.50 -1.78 -0.84 -2.92 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.07 0.12 0.10 0.125 0.20 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 198,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.45 10.51 10.28 11.71 7.27 14.01 0.00 -
EPS -0.43 1.51 -1.78 -0.85 -2.92 3.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.7473 0.1206 0.10 0.1262 0.1998 0.3001 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.11 0.07 0.10 0.12 0.12 0.90 0.00 -
P/RPS 11.24 0.67 0.97 1.03 1.65 6.43 0.00 -
P/EPS -275.00 4.67 -5.62 -14.29 -4.11 27.11 0.00 -
EY -0.36 21.43 -17.80 -7.00 -24.33 3.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.57 0.58 1.00 0.96 0.60 3.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 19/08/10 20/08/09 29/08/08 22/08/07 - -
Price 0.14 0.06 0.08 0.09 0.11 0.85 0.00 -
P/RPS 14.30 0.57 0.78 0.78 1.51 6.07 0.00 -
P/EPS -350.00 4.00 -4.49 -10.71 -3.77 25.60 0.00 -
EY -0.29 25.00 -22.25 -9.33 -26.55 3.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 2.00 0.50 0.80 0.72 0.55 2.83 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