[DNONCE] YoY Annualized Quarter Result on 28-Feb-2011 [#2]

Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 54.52%
YoY- 166.26%
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 165,364 180,888 152,628 160,334 183,510 168,356 165,206 0.01%
PBT -9,608 1,192 -27,526 5,798 3,626 -3,576 528 -
Tax -1,064 -832 -586 -2,226 -730 -980 -442 15.75%
NP -10,672 360 -28,112 3,572 2,896 -4,556 86 -
-
NP to SH -11,534 -12 -21,460 3,078 1,156 -4,250 -1,222 45.34%
-
Tax Rate - 69.80% - 38.39% 20.13% - 83.71% -
Total Cost 176,036 180,528 180,740 156,762 180,614 172,912 165,120 1.07%
-
Net Worth 37,875 72,000 39,239 46,937 43,349 41,958 45,259 -2.92%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 37,875 72,000 39,239 46,937 43,349 41,958 45,259 -2.92%
NOSH 45,089 60,000 45,102 45,131 45,156 45,116 45,259 -0.06%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin -6.45% 0.20% -18.42% 2.23% 1.58% -2.71% 0.05% -
ROE -30.45% -0.02% -54.69% 6.56% 2.67% -10.13% -2.70% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 366.74 301.48 338.40 355.26 406.39 373.16 365.02 0.07%
EPS -25.58 -0.02 -47.58 6.82 2.56 -9.42 -2.70 45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.20 0.87 1.04 0.96 0.93 1.00 -2.86%
Adjusted Per Share Value based on latest NOSH - 45,064
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 19.03 20.82 17.57 18.45 21.12 19.38 19.01 0.01%
EPS -1.33 0.00 -2.47 0.35 0.13 -0.49 -0.14 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0829 0.0452 0.054 0.0499 0.0483 0.0521 -2.92%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.28 0.34 0.38 0.46 0.44 0.16 0.43 -
P/RPS 0.08 0.11 0.11 0.13 0.11 0.04 0.12 -6.53%
P/EPS -1.09 -1,700.00 -0.80 6.74 17.19 -1.70 -15.93 -36.03%
EY -91.36 -0.06 -125.21 14.83 5.82 -58.88 -6.28 56.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.44 0.44 0.46 0.17 0.43 -4.31%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/04/14 25/04/13 26/04/12 27/04/11 22/04/10 28/04/09 29/04/08 -
Price 0.325 0.37 0.35 0.48 0.72 0.16 0.37 -
P/RPS 0.09 0.12 0.10 0.14 0.18 0.04 0.10 -1.73%
P/EPS -1.27 -1,850.00 -0.74 7.04 28.13 -1.70 -13.70 -32.71%
EY -78.71 -0.05 -135.94 14.21 3.56 -58.88 -7.30 48.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.40 0.46 0.75 0.17 0.37 0.88%

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