[DNONCE] YoY TTM Result on 30-Nov-2008 [#1]

Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 4.18%
YoY- 42.3%
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 174,104 179,879 168,880 163,127 164,093 170,103 157,355 1.69%
PBT -2,322 5,390 -575 -1,186 -1,174 6,089 2,358 -
Tax -1,094 -761 -849 -937 -686 -1,815 -824 4.83%
NP -3,416 4,629 -1,424 -2,123 -1,860 4,274 1,534 -
-
NP to SH -1,931 3,318 -1,580 -1,765 -3,059 2,674 652 -
-
Tax Rate - 14.12% - - - 29.81% 34.94% -
Total Cost 177,520 175,250 170,304 165,250 165,953 165,829 155,821 2.19%
-
Net Worth 44,212 46,630 43,613 43,654 44,187 48,706 45,099 -0.33%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 44,212 46,630 43,613 43,654 44,187 48,706 45,099 -0.33%
NOSH 45,114 45,272 45,909 44,545 43,750 45,098 45,099 0.00%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin -1.96% 2.57% -0.84% -1.30% -1.13% 2.51% 0.97% -
ROE -4.37% 7.12% -3.62% -4.04% -6.92% 5.49% 1.45% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 385.92 397.32 367.86 366.20 375.07 377.18 348.91 1.69%
EPS -4.28 7.33 -3.44 -3.96 -6.99 5.93 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.03 0.95 0.98 1.01 1.08 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 44,545
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 20.11 20.77 19.50 18.84 18.95 19.64 18.17 1.70%
EPS -0.22 0.38 -0.18 -0.20 -0.35 0.31 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0539 0.0504 0.0504 0.051 0.0562 0.0521 -0.32%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.30 0.48 0.33 0.18 0.45 0.80 0.62 -
P/RPS 0.08 0.12 0.09 0.05 0.12 0.21 0.18 -12.63%
P/EPS -7.01 6.55 -9.59 -4.54 -6.44 13.49 42.89 -
EY -14.27 15.27 -10.43 -22.01 -15.54 7.41 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.35 0.18 0.45 0.74 0.62 -10.90%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/01/12 26/01/11 27/01/10 21/01/09 30/01/08 30/01/07 25/01/06 -
Price 0.36 0.485 0.38 0.12 0.38 0.94 0.78 -
P/RPS 0.09 0.12 0.10 0.03 0.10 0.25 0.22 -13.83%
P/EPS -8.41 6.62 -11.04 -3.03 -5.43 15.85 53.95 -
EY -11.89 15.11 -9.06 -33.02 -18.40 6.31 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.40 0.12 0.38 0.87 0.78 -11.68%

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