[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Revenue 283,090 0 242,433 0 122,527 0 260,376 11.78%
PBT 192,030 0 -20,021 0 -12,794 -6 -212 -
Tax -14,532 0 -1,977 0 -1,530 0 -6,280 205.75%
NP 177,498 0 -21,998 0 -14,324 -6 -6,492 -
-
NP to SH 177,498 0 -21,998 0 -14,324 -6 -6,492 -
-
Tax Rate 7.57% - - - - - - -
Total Cost 105,592 0 264,431 0 136,851 6 266,868 -70.91%
-
Net Worth 329,848 0 -412,049 0 -412,176 294 -401,478 -
Dividend
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Net Worth 329,848 0 -412,049 0 -412,176 294 -401,478 -
NOSH 540,734 170,268 170,268 170,321 170,321 301 170,842 364.06%
Ratio Analysis
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
NP Margin 62.70% 0.00% -9.07% 0.00% -11.69% 0.00% -2.49% -
ROE 53.81% 0.00% 0.00% 0.00% 0.00% -2.03% 0.00% -
Per Share
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 52.35 0.00 142.38 0.00 71.94 0.00 152.41 -75.91%
EPS 32.83 0.00 -12.92 0.00 -8.41 -1.99 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 -2.42 0.00 -2.42 0.9782 -2.35 -
Adjusted Per Share Value based on latest NOSH - 170,254
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 25.52 0.00 21.86 0.00 11.05 0.00 23.47 11.80%
EPS 16.00 0.00 -1.98 0.00 -1.29 0.00 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2974 0.00 -0.3715 0.00 -0.3716 0.0003 -0.362 -
Price Multiplier on Financial Quarter End Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 -
Price 0.22 0.22 0.22 0.69 0.66 0.59 0.62 -
P/RPS 0.42 0.00 0.15 0.00 0.92 0.00 0.00 -
P/EPS 0.67 0.00 -1.70 0.00 -7.85 -29.65 -20,599.40 -
EY 149.21 0.00 -58.73 0.00 -12.74 -3.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.00 0.00 0.00 0.60 0.00 -
Price Multiplier on Announcement Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 16/10/03 - 25/07/03 - 24/04/03 - 30/01/03 -
Price 0.22 0.00 0.22 0.00 0.57 0.00 0.74 -
P/RPS 0.42 0.00 0.15 0.00 0.79 0.00 0.00 -
P/EPS 0.67 0.00 -1.70 0.00 -6.78 0.00 -24,586.38 -
EY 149.21 0.00 -58.73 0.00 -14.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 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