[VARIA] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 239.1%
YoY- -55.94%
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 94,793 34,618 12,371 22,373 55,103 38,028 144,259 -6.75%
PBT 1,018 683 655 1,691 3,779 2,430 14,941 -36.06%
Tax -363 -236 -22 -26 0 0 0 -
NP 655 447 633 1,665 3,779 2,430 14,941 -40.59%
-
NP to SH 655 447 633 1,665 3,779 2,430 14,941 -40.59%
-
Tax Rate 35.66% 34.55% 3.36% 1.54% 0.00% 0.00% 0.00% -
Total Cost 94,138 34,171 11,738 20,708 51,324 35,598 129,318 -5.14%
-
Net Worth 48,790 46,034 45,118 49,481 44,892 33,471 25,460 11.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 48,790 46,034 45,118 49,481 44,892 33,471 25,460 11.43%
NOSH 66,836 66,716 67,340 66,867 67,003 66,942 67,000 -0.04%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 0.69% 1.29% 5.12% 7.44% 6.86% 6.39% 10.36% -
ROE 1.34% 0.97% 1.40% 3.36% 8.42% 7.26% 58.68% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 141.83 51.89 18.37 33.46 82.24 56.81 215.31 -6.71%
EPS 0.98 0.67 0.94 2.49 5.64 3.63 22.30 -40.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.67 0.74 0.67 0.50 0.38 11.48%
Adjusted Per Share Value based on latest NOSH - 67,142
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 21.92 8.00 2.86 5.17 12.74 8.79 33.35 -6.74%
EPS 0.15 0.10 0.15 0.38 0.87 0.56 3.45 -40.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1064 0.1043 0.1144 0.1038 0.0774 0.0589 11.42%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.29 0.30 0.35 0.38 0.38 0.55 0.44 -
P/RPS 0.20 0.58 1.91 1.14 0.46 0.97 0.20 0.00%
P/EPS 29.59 44.78 37.23 15.26 6.74 15.15 1.97 57.01%
EY 3.38 2.23 2.69 6.55 14.84 6.60 50.68 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.52 0.51 0.57 1.10 1.16 -16.24%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 21/09/11 27/09/10 18/08/09 12/09/08 26/09/07 25/09/06 -
Price 0.31 0.25 0.46 0.40 0.30 0.40 0.47 -
P/RPS 0.22 0.48 2.50 1.20 0.36 0.70 0.22 0.00%
P/EPS 31.63 37.31 48.94 16.06 5.32 11.02 2.11 56.96%
EY 3.16 2.68 2.04 6.23 18.80 9.08 47.45 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.69 0.54 0.45 0.80 1.24 -16.49%

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