[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Revenue 295,985 0 283,090 0 242,433 0 122,527 222.40%
PBT 153,288 0 192,030 0 -20,021 0 -12,794 -
Tax -11,567 0 -14,532 0 -1,977 0 -1,530 1365.70%
NP 141,720 0 177,498 0 -21,998 0 -14,324 -
-
NP to SH 141,720 0 177,498 0 -21,998 0 -14,324 -
-
Tax Rate 7.55% - 7.57% - - - - -
Total Cost 154,264 0 105,592 0 264,431 0 136,851 17.23%
-
Net Worth 306,891 0 329,848 0 -412,049 0 -412,176 -
Dividend
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Net Worth 306,891 0 329,848 0 -412,049 0 -412,176 -
NOSH 540,683 540,734 540,734 170,268 170,268 170,321 170,321 363.29%
Ratio Analysis
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
NP Margin 47.88% 0.00% 62.70% 0.00% -9.07% 0.00% -11.69% -
ROE 46.18% 0.00% 53.81% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
RPS 54.74 0.00 52.35 0.00 142.38 0.00 71.94 -30.41%
EPS 26.21 0.00 32.83 0.00 -12.92 0.00 -8.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.00 0.61 0.00 -2.42 0.00 -2.42 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
RPS 26.68 0.00 25.52 0.00 21.86 0.00 11.05 222.18%
EPS 12.78 0.00 16.00 0.00 -1.98 0.00 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2767 0.00 0.2974 0.00 -0.3715 0.00 -0.3716 -
Price Multiplier on Financial Quarter End Date
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Date 28/11/03 30/09/03 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 -
Price 1.47 0.22 0.22 0.22 0.22 0.69 0.66 -
P/RPS 2.69 0.00 0.42 0.00 0.15 0.00 0.92 315.39%
P/EPS 5.61 0.00 0.67 0.00 -1.70 0.00 -7.85 -
EY 17.83 0.00 149.21 0.00 -58.73 0.00 -12.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.00 0.36 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Date 29/01/04 - 16/10/03 - 25/07/03 - 24/04/03 -
Price 1.71 0.00 0.22 0.00 0.22 0.00 0.57 -
P/RPS 3.12 0.00 0.42 0.00 0.15 0.00 0.79 519.09%
P/EPS 6.52 0.00 0.67 0.00 -1.70 0.00 -6.78 -
EY 15.33 0.00 149.21 0.00 -58.73 0.00 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 0.00 0.36 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