[ECM] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Announcement Date
24-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -24.94%
YoY- 100.95%
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 27,442 71,072 21,095 11,870 13,406 16,708 62,719 -42.45%
PBT 3,520 5,040 -19,427 8,238 3,858 16,872 -113,040 -
Tax -2,356 -1,400 19,427 -6,700 -1,808 -2,644 113,040 -
NP 1,164 3,640 0 1,538 2,050 14,228 0 -
-
NP to SH 1,164 3,640 -25,029 1,538 2,050 14,228 -131,739 -
-
Tax Rate 66.93% 27.78% - 81.33% 46.86% 15.67% - -
Total Cost 26,278 67,432 21,095 10,332 11,356 2,480 62,719 -44.09%
-
Net Worth 242,500 245,896 204,382 253,163 103,992 104,353 100,554 80.12%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 242,500 245,896 204,382 253,163 103,992 104,353 100,554 80.12%
NOSH 242,500 245,945 157,217 174,848 150,735 150,084 150,081 37.81%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 4.24% 5.12% 0.00% 12.96% 15.29% 85.16% 0.00% -
ROE 0.48% 1.48% -12.25% 0.61% 1.97% 13.63% -131.01% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 11.32 28.90 13.42 6.79 8.89 11.13 41.79 -58.23%
EPS 0.48 1.48 -15.92 0.88 1.36 9.48 -87.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9998 1.30 1.4479 0.6899 0.6953 0.67 30.69%
Adjusted Per Share Value based on latest NOSH - 184,285
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 5.54 14.35 4.26 2.40 2.71 3.37 12.66 -42.44%
EPS 0.24 0.73 -5.05 0.31 0.41 2.87 -26.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.4965 0.4126 0.5111 0.21 0.2107 0.203 80.13%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.14 0.18 0.15 0.12 0.15 0.12 0.21 -
P/RPS 1.24 0.62 1.12 1.77 1.69 1.08 0.50 83.52%
P/EPS 29.17 12.16 -0.94 13.64 11.03 1.27 -0.24 -
EY 3.43 8.22 -106.13 7.33 9.07 79.00 -417.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.12 0.08 0.22 0.17 0.31 -41.22%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 18/06/02 29/03/02 24/12/01 27/09/01 28/05/01 29/03/01 -
Price 0.10 0.15 0.14 0.15 0.11 0.14 0.13 -
P/RPS 0.88 0.52 1.04 2.21 1.24 1.26 0.31 100.86%
P/EPS 20.83 10.14 -0.88 17.05 8.09 1.48 -0.15 -
EY 4.80 9.87 -113.71 5.87 12.36 67.71 -675.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.11 0.10 0.16 0.20 0.19 -34.88%

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