[DNONCE] YoY Cumulative Quarter Result on 30-Nov-2009 [#1]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 106.58%
YoY- -31.29%
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 47,994 40,778 38,367 45,108 44,953 43,450 43,014 1.84%
PBT 549 -7,888 1,023 709 556 900 2,115 -20.11%
Tax -201 -264 -463 -173 -269 -195 -344 -8.55%
NP 348 -8,152 560 536 287 705 1,771 -23.73%
-
NP to SH 300 -6,113 498 101 147 70 1,141 -19.94%
-
Tax Rate 36.61% - 45.26% 24.40% 48.38% 21.67% 16.26% -
Total Cost 47,646 48,930 37,807 44,572 44,666 42,745 41,243 2.43%
-
Net Worth 52,835 44,212 46,630 43,613 43,654 44,187 48,706 1.36%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 52,835 44,212 46,630 43,613 43,654 44,187 48,706 1.36%
NOSH 44,776 45,114 45,272 45,909 44,545 43,750 45,098 -0.11%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.73% -19.99% 1.46% 1.19% 0.64% 1.62% 4.12% -
ROE 0.57% -13.83% 1.07% 0.23% 0.34% 0.16% 2.34% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 107.19 90.39 84.75 98.26 100.91 99.31 95.38 1.96%
EPS 0.67 -13.55 1.10 0.22 0.33 0.16 2.53 -19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.98 1.03 0.95 0.98 1.01 1.08 1.48%
Adjusted Per Share Value based on latest NOSH - 45,909
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 5.54 4.71 4.43 5.21 5.19 5.02 4.97 1.82%
EPS 0.03 -0.71 0.06 0.01 0.02 0.01 0.13 -21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0511 0.0539 0.0504 0.0504 0.051 0.0562 1.37%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.45 0.30 0.48 0.33 0.18 0.45 0.80 -
P/RPS 0.42 0.33 0.57 0.34 0.18 0.45 0.84 -10.90%
P/EPS 67.16 -2.21 43.64 150.00 54.55 281.25 31.62 13.36%
EY 1.49 -45.17 2.29 0.67 1.83 0.36 3.16 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.47 0.35 0.18 0.45 0.74 -10.50%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 30/01/12 26/01/11 27/01/10 21/01/09 30/01/08 30/01/07 -
Price 0.35 0.36 0.485 0.38 0.12 0.38 0.94 -
P/RPS 0.33 0.40 0.57 0.39 0.12 0.38 0.99 -16.71%
P/EPS 52.24 -2.66 44.09 172.73 36.36 237.50 37.15 5.84%
EY 1.91 -37.64 2.27 0.58 2.75 0.42 2.69 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.47 0.40 0.12 0.38 0.87 -16.24%

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