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

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 24.74%
YoY- 25.96%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 35,640 59,619 63,310 59,092 47,916 86,688 90,838 -46.37%
PBT -12,992 -13,853 -11,784 -12,788 -17,000 -22,641 -16,581 -14.99%
Tax 0 -18 -24 -6 0 38 26 -
NP -12,992 -13,871 -11,808 -12,794 -17,000 -22,603 -16,554 -14.90%
-
NP to SH -12,992 -13,871 -11,808 -12,794 -17,000 -22,603 -16,554 -14.90%
-
Tax Rate - - - - - - - -
Total Cost 48,632 73,490 75,118 71,886 64,916 109,291 107,393 -41.00%
-
Net Worth 13,978 17,292 20,573 23,052 24,580 30,141 36,886 -47.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 13,978 17,292 20,573 23,052 24,580 30,141 36,886 -47.60%
NOSH 82,227 82,342 82,295 82,329 79,291 79,318 78,482 3.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -36.45% -23.27% -18.65% -21.65% -35.48% -26.07% -18.22% -
ROE -92.94% -80.22% -57.39% -55.50% -69.16% -74.99% -44.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.34 72.40 76.93 71.78 60.43 109.29 115.74 -48.01%
EPS -15.80 -16.85 -14.35 -15.54 -21.44 -28.50 -21.09 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.25 0.28 0.31 0.38 0.47 -49.20%
Adjusted Per Share Value based on latest NOSH - 82,260
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.92 24.95 26.50 24.73 20.05 36.28 38.02 -46.36%
EPS -5.44 -5.81 -4.94 -5.35 -7.11 -9.46 -6.93 -14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0724 0.0861 0.0965 0.1029 0.1261 0.1544 -47.60%
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 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.89 0.95 1.01 0.98 0.78 1.00 1.05 -
P/RPS 2.05 1.31 1.31 1.37 1.29 0.91 0.91 71.76%
P/EPS -5.63 -5.64 -7.04 -6.31 -3.64 -3.51 -4.98 8.51%
EY -17.75 -17.73 -14.21 -15.86 -27.49 -28.50 -20.09 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.24 4.52 4.04 3.50 2.52 2.63 2.23 76.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 29/08/03 30/05/03 27/02/03 29/11/02 -
Price 0.64 0.98 0.95 1.10 0.89 0.89 1.07 -
P/RPS 1.48 1.35 1.23 1.53 1.47 0.81 0.92 37.25%
P/EPS -4.05 -5.82 -6.62 -7.08 -4.15 -3.12 -5.07 -13.89%
EY -24.69 -17.19 -15.10 -14.13 -24.09 -32.02 -19.71 16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 4.67 3.80 3.93 2.87 2.34 2.28 39.54%

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