[PERTAMA] QoQ TTM Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 74,095 22,721 34,799 51,262 67,870 66,932 65,474 8.59% QoQ % 226.11% -34.71% -32.12% -24.47% 1.40% 2.23% - Horiz. % 113.17% 34.70% 53.15% 78.29% 103.66% 102.23% 100.00%
PBT -5,846 419 1,705 -6,102 -3,105 -1,145 -1,201 186.94% QoQ % -1,495.23% -75.43% 127.94% -96.52% -171.18% 4.66% - Horiz. % 486.76% -34.89% -141.97% 508.08% 258.53% 95.34% 100.00%
Tax -59,298 -57,881 -57,881 -58,185 -943 -1,058 -1,098 1,325.29% QoQ % -2.45% 0.00% 0.52% -6,070.20% 10.87% 3.64% - Horiz. % 5,400.55% 5,271.49% 5,271.49% 5,299.18% 85.88% 96.36% 100.00%
NP -65,144 -57,462 -56,176 -64,287 -4,048 -2,203 -2,299 827.56% QoQ % -13.37% -2.29% 12.62% -1,488.12% -83.75% 4.18% - Horiz. % 2,833.58% 2,499.43% 2,443.50% 2,796.30% 176.08% 95.82% 100.00%
NP to SH -65,143 -57,465 -56,179 -64,282 -4,034 -2,200 -2,294 828.89% QoQ % -13.36% -2.29% 12.61% -1,493.51% -83.36% 4.10% - Horiz. % 2,839.71% 2,505.01% 2,448.95% 2,802.18% 175.85% 95.90% 100.00%
Tax Rate - % 13,814.08 % 3,394.78 % - % - % - % - % - QoQ % 0.00% 306.92% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 406.92% 100.00% - - - -
Total Cost 139,239 80,183 90,975 115,549 71,918 69,135 67,773 61.54% QoQ % 73.65% -11.86% -21.27% 60.67% 4.03% 2.01% - Horiz. % 205.45% 118.31% 134.23% 170.49% 106.12% 102.01% 100.00%
Net Worth 40,368 -2,359 -1,539 -5,568 134,016 134,232 103,425 -46.56% QoQ % 1,811.10% -53.25% 72.35% -104.15% -0.16% 29.79% - Horiz. % 39.03% -2.28% -1.49% -5.38% 129.58% 129.79% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,368 -2,359 -1,539 -5,568 134,016 134,232 103,425 -46.56% QoQ % 1,811.10% -53.25% 72.35% -104.15% -0.16% 29.79% - Horiz. % 39.03% -2.28% -1.49% -5.38% 129.58% 129.79% 100.00%
NOSH 1,009,218 30,679 30,545 121,839 123,131 124,473 96,174 378.63% QoQ % 3,189.58% 0.44% -74.93% -1.05% -1.08% 29.42% - Horiz. % 1,049.36% 31.90% 31.76% 126.69% 128.03% 129.42% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -87.92 % -252.90 % -161.43 % -125.41 % -5.96 % -3.29 % -3.51 % 754.42% QoQ % 65.24% -56.66% -28.72% -2,004.19% -81.16% 6.27% - Horiz. % 2,504.84% 7,205.13% 4,599.15% 3,572.93% 169.80% 93.73% 100.00%
ROE -161.37 % 0.00 % 0.00 % 0.00 % -3.01 % -1.64 % -2.22 % 1,637.19% QoQ % 0.00% 0.00% 0.00% 0.00% -83.54% 26.13% - Horiz. % 7,268.92% -0.00% -0.00% -0.00% 135.59% 73.87% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.34 74.06 113.93 42.07 55.12 53.77 68.08 -77.32% QoQ % -90.09% -35.00% 170.81% -23.68% 2.51% -21.02% - Horiz. % 10.78% 108.78% 167.35% 61.79% 80.96% 78.98% 100.00%
EPS -6.45 -187.31 -183.92 -52.76 -3.28 -1.77 -2.39 93.72% QoQ % 96.56% -1.84% -248.60% -1,508.54% -85.31% 25.94% - Horiz. % 269.87% 7,837.24% 7,695.40% 2,207.53% 137.24% 74.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 -0.0769 -0.0504 -0.0457 1.0884 1.0784 1.0754 -88.83% QoQ % 152.02% -52.58% -10.28% -104.20% 0.93% 0.28% - Horiz. % 3.72% -7.15% -4.69% -4.25% 101.21% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.10 5.24 8.03 11.83 15.66 15.44 15.11 8.59% QoQ % 226.34% -34.74% -32.12% -24.46% 1.42% 2.18% - Horiz. % 113.17% 34.68% 53.14% 78.29% 103.64% 102.18% 100.00%
EPS -15.03 -13.26 -12.96 -14.83 -0.93 -0.51 -0.53 828.05% QoQ % -13.35% -2.31% 12.61% -1,494.62% -82.35% 3.77% - Horiz. % 2,835.85% 2,501.89% 2,445.28% 2,798.11% 175.47% 96.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0932 -0.0054 -0.0036 -0.0128 0.3092 0.3097 0.2387 -46.55% QoQ % 1,825.93% -50.00% 71.87% -104.14% -0.16% 29.74% - Horiz. % 39.04% -2.26% -1.51% -5.36% 129.53% 129.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.6400 1.0000 0.9000 3.3600 2.5600 2.0000 -
P/RPS 1.91 0.86 0.88 2.14 6.10 4.76 2.94 -24.97% QoQ % 122.09% -2.27% -58.88% -64.92% 28.15% 61.90% - Horiz. % 64.97% 29.25% 29.93% 72.79% 207.48% 161.90% 100.00%
P/EPS -2.17 -0.34 -0.54 -1.71 -102.56 -144.84 -83.85 -91.23% QoQ % -538.24% 37.04% 68.42% 98.33% 29.19% -72.74% - Horiz. % 2.59% 0.41% 0.64% 2.04% 122.31% 172.74% 100.00%
EY -46.11 -292.67 -183.92 -58.62 -0.98 -0.69 -1.19 1,042.53% QoQ % 84.25% -59.13% -213.75% -5,881.63% -42.03% 42.02% - Horiz. % 3,874.79% 24,594.12% 15,455.46% 4,926.05% 82.35% 57.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.50 0.00 0.00 0.00 3.09 2.37 1.86 52.36% QoQ % 0.00% 0.00% 0.00% 0.00% 30.38% 27.42% - Horiz. % 188.17% 0.00% 0.00% 0.00% 166.13% 127.42% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 03/08/10 20/05/10 09/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.1600 0.2400 0.8700 1.2200 3.1600 3.4200 2.0200 -
P/RPS 2.18 0.32 0.76 2.90 5.73 6.36 2.97 -18.61% QoQ % 581.25% -57.89% -73.79% -49.39% -9.91% 114.14% - Horiz. % 73.40% 10.77% 25.59% 97.64% 192.93% 214.14% 100.00%
P/EPS -2.48 -0.13 -0.47 -2.31 -96.45 -193.50 -84.69 -90.48% QoQ % -1,807.69% 72.34% 79.65% 97.60% 50.16% -128.48% - Horiz. % 2.93% 0.15% 0.55% 2.73% 113.89% 228.48% 100.00%
EY -40.34 -780.45 -211.40 -43.25 -1.04 -0.52 -1.18 951.08% QoQ % 94.83% -269.18% -388.79% -4,058.65% -100.00% 55.93% - Horiz. % 3,418.64% 66,139.83% 17,915.25% 3,665.25% 88.14% 44.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.00 0.00 0.00 0.00 2.90 3.17 1.88 65.35% QoQ % 0.00% 0.00% 0.00% 0.00% -8.52% 68.62% - Horiz. % 212.77% 0.00% 0.00% 0.00% 154.26% 168.62% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SHB-Quarterly Results.pdf 
