[JAVA] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -311.4%
YoY- -85.91%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,169 10,934 10,132 16,048 18,192 19,214 22,684 -45.36%
PBT -14,052 -15,052 -13,400 -48,808 -11,864 -8,176 -17,100 -12.27%
Tax 0 0 0 0 0 0 0 -
NP -14,052 -15,052 -13,400 -48,808 -11,864 -8,176 -17,100 -12.27%
-
NP to SH -14,052 -15,052 -13,400 -48,808 -11,864 -8,176 -17,100 -12.27%
-
Tax Rate - - - - - - - -
Total Cost 23,221 25,986 23,532 64,856 30,056 27,390 39,784 -30.18%
-
Net Worth -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 -7,316,235 -93.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 -7,316,235 -93.37%
NOSH 83,444 83,436 83,333 83,418 83,392 83,428 8,549,999 -95.44%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -153.25% -137.66% -132.25% -304.14% -65.22% -42.55% -75.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.99 13.10 12.16 19.24 21.81 23.03 0.27 1085.96%
EPS -16.84 -18.04 -16.08 -58.51 -14.23 -9.80 -20.48 -12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.50 -1.48 -1.43 -1.39 -0.94 -0.8535 -0.8557 45.43%
Adjusted Per Share Value based on latest NOSH - 83,406
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.29 6.31 5.84 9.26 10.49 11.08 13.08 -45.34%
EPS -8.10 -8.68 -7.73 -28.15 -6.84 -4.72 -9.86 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7219 -0.7122 -0.6873 -0.6687 -0.4521 -0.4107 -42.1938 -93.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.20 1.20 5.00 7.80 13.70 15.00 -
P/RPS 10.92 9.16 9.87 25.99 35.76 59.49 5,653.76 -98.45%
P/EPS -7.13 -6.65 -7.46 -8.55 -54.83 -139.80 -7,500.00 -99.03%
EY -14.03 -15.03 -13.40 -11.70 -1.82 -0.72 -0.01 12487.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/07/03 04/04/03 28/11/02 29/08/02 23/05/02 08/04/02 20/11/01 -
Price 1.20 1.20 1.20 1.90 9.40 7.80 21.00 -
P/RPS 10.92 9.16 9.87 9.88 43.09 33.87 7,915.27 -98.76%
P/EPS -7.13 -6.65 -7.46 -3.25 -66.07 -79.59 -10,500.00 -99.23%
EY -14.03 -15.03 -13.40 -30.79 -1.51 -1.26 -0.01 12487.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 & 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