[LAGENDA] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -17.34%
YoY- -43.06%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 127,673 136,778 98,102 87,230 77,708 80,657 98,541 4.40%
PBT -6,957 -1,128 -7,951 -17,518 -12,268 -18,422 6,766 -
Tax 320 27 14 -33 0 -134 -963 -
NP -6,637 -1,101 -7,937 -17,551 -12,268 -18,556 5,803 -
-
NP to SH -6,637 -1,101 -7,937 -17,551 -12,268 -18,556 5,803 -
-
Tax Rate - - - - - - 14.23% -
Total Cost 134,310 137,879 106,039 104,781 89,976 99,213 92,738 6.36%
-
Net Worth 58,987 22,519 24,053 15,986 34,430 46,393 64,723 -1.53%
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 58,987 22,519 24,053 15,986 34,430 46,393 64,723 -1.53%
NOSH 536,250 80,425 80,179 79,934 80,070 79,988 79,905 37.32%
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 -5.20% -0.80% -8.09% -20.12% -15.79% -23.01% 5.89% -
ROE -11.25% -4.89% -33.00% -109.78% -35.63% -40.00% 8.97% -
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 23.81 170.07 122.35 109.13 97.05 100.84 123.32 -23.96%
EPS -1.24 -1.37 -9.90 -21.96 -15.32 -23.20 7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.28 0.30 0.20 0.43 0.58 0.81 -28.29%
Adjusted Per Share Value based on latest NOSH - 79,934
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.25 16.34 11.72 10.42 9.28 9.63 11.77 4.40%
EPS -0.79 -0.13 -0.95 -2.10 -1.47 -2.22 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0269 0.0287 0.0191 0.0411 0.0554 0.0773 -1.54%
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 0.09 0.21 0.24 0.22 0.22 0.40 0.61 -
P/RPS 0.38 0.12 0.20 0.20 0.23 0.40 0.49 -4.14%
P/EPS -7.27 -15.34 -2.42 -1.00 -1.44 -1.72 8.40 -
EY -13.75 -6.52 -41.25 -99.80 -69.64 -58.00 11.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.80 1.10 0.51 0.69 0.75 1.49%
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 26/08/11 26/08/10 24/08/09 29/08/08 30/08/07 28/08/06 29/08/05 -
Price 0.06 0.24 0.21 0.22 0.22 0.35 0.58 -
P/RPS 0.25 0.14 0.17 0.20 0.23 0.35 0.47 -9.98%
P/EPS -4.85 -17.53 -2.12 -1.00 -1.44 -1.51 7.99 -
EY -20.63 -5.70 -47.14 -99.80 -69.64 -66.28 12.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.86 0.70 1.10 0.51 0.60 0.72 -4.38%

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