[ANNUM] 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 147,748 19,992 0 0 0 0 -
PBT 24,028 3,223 0 0 0 0 -
Tax -5,564 -423 0 0 0 0 -
NP 18,464 2,800 0 0 0 0 -
-
NP to SH 18,464 2,800 0 0 0 0 -
-
Tax Rate 23.16% 13.12% - - - - -
Total Cost 129,284 17,192 0 0 0 0 -
-
Net Worth 113,534 16,745 0 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 113,534 16,745 0 0 0 0 -
NOSH 53,302 8,500 0 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.50% 14.01% 0.00% 0.00% 0.00% 0.00% -
ROE 16.26% 16.72% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 277.19 235.19 0.00 0.00 0.00 0.00 -
EPS 34.64 32.94 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.97 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 64.98 8.79 0.00 0.00 0.00 0.00 -
EPS 8.12 1.23 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.0736 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 - - - - - -
Price 2.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.52 0.00 0.00 0.00 0.00 0.00 -
EY 11.74 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/05/04 15/03/04 - - - - -
Price 3.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.33 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.62 0.00 0.00 0.00 0.00 0.00 -
EY 9.41 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 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