[EXSIMHB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -693.55%
YoY- -111.36%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 12,578 19,400 18,004 27,028 28,892 37,716 29,158 -13.06%
PBT -1,984 8,866 16,064 -732 6,538 3,660 -14,716 -28.38%
Tax -2 -6 -10 0 -18 -24 -114 -49.00%
NP -1,986 8,860 16,054 -732 6,520 3,636 -14,830 -28.46%
-
NP to SH -2,022 8,868 16,064 -736 6,478 3,540 -14,830 -28.24%
-
Tax Rate - 0.07% 0.06% - 0.28% 0.66% - -
Total Cost 14,564 10,540 1,950 27,760 22,372 34,080 43,988 -16.81%
-
Net Worth 106,155 108,448 107,124 100,924 98,928 93,157 101,956 0.67%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 106,155 108,448 107,124 100,924 98,928 93,157 101,956 0.67%
NOSH 919,090 923,750 933,953 920,000 925,428 931,578 926,874 -0.14%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -15.79% 45.67% 89.17% -2.71% 22.57% 9.64% -50.86% -
ROE -1.90% 8.18% 15.00% -0.73% 6.55% 3.80% -14.55% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.37 2.10 1.93 2.94 3.12 4.05 3.15 -12.95%
EPS -0.22 0.96 1.72 -0.08 0.70 0.38 -1.60 -28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1174 0.1147 0.1097 0.1069 0.10 0.11 0.81%
Adjusted Per Share Value based on latest NOSH - 997,500
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.35 2.09 1.94 2.91 3.11 4.06 3.14 -13.11%
EPS -0.22 0.95 1.73 -0.08 0.70 0.38 -1.60 -28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1168 0.1153 0.1087 0.1065 0.1003 0.1098 0.67%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.06 0.05 0.10 0.09 0.22 0.05 0.07 -
P/RPS 4.38 2.38 5.19 3.06 7.05 1.23 2.23 11.90%
P/EPS -27.27 5.21 5.81 -112.50 31.43 13.16 -4.38 35.61%
EY -3.67 19.20 17.20 -0.89 3.18 7.60 -22.86 -26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.87 0.82 2.06 0.50 0.64 -3.39%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 25/08/06 29/08/05 -
Price 0.05 0.05 0.09 0.09 0.17 0.08 0.05 -
P/RPS 3.65 2.38 4.67 3.06 5.45 1.98 1.59 14.84%
P/EPS -22.73 5.21 5.23 -112.50 24.29 21.05 -3.13 39.13%
EY -4.40 19.20 19.11 -0.89 4.12 4.75 -32.00 -28.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.78 0.82 1.59 0.80 0.45 -0.75%

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