[LATEXX] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.34%
YoY- 23.58%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,467 52,244 41,266 35,640 59,619 63,310 59,092 1.53%
PBT -676 4,113 -12,394 -12,992 -13,853 -11,784 -12,788 -85.78%
Tax 8 0 0 0 -18 -24 -6 -
NP -668 4,113 -12,394 -12,992 -13,871 -11,808 -12,794 -85.90%
-
NP to SH -668 4,113 -12,394 -12,992 -13,871 -11,808 -12,794 -85.90%
-
Tax Rate - 0.00% - - - - - -
Total Cost 61,135 48,130 53,660 48,632 73,490 75,118 71,886 -10.19%
-
Net Worth 16,509 20,566 10,698 13,978 17,292 20,573 23,052 -19.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 16,509 20,566 10,698 13,978 17,292 20,573 23,052 -19.87%
NOSH 82,547 82,266 82,297 82,227 82,342 82,295 82,329 0.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.10% 7.87% -30.03% -36.45% -23.27% -18.65% -21.65% -
ROE -4.05% 20.00% -115.85% -92.94% -80.22% -57.39% -55.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 73.25 63.51 50.14 43.34 72.40 76.93 71.78 1.35%
EPS -0.81 5.00 -15.06 -15.80 -16.85 -14.35 -15.54 -85.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.13 0.17 0.21 0.25 0.28 -20.01%
Adjusted Per Share Value based on latest NOSH - 82,227
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.31 21.86 17.27 14.92 24.95 26.50 24.73 1.55%
EPS -0.28 1.72 -5.19 -5.44 -5.81 -4.94 -5.35 -85.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0861 0.0448 0.0585 0.0724 0.0861 0.0965 -19.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.60 0.63 0.67 0.89 0.95 1.01 0.98 -
P/RPS 0.82 0.99 1.34 2.05 1.31 1.31 1.37 -28.86%
P/EPS -74.14 12.60 -4.45 -5.63 -5.64 -7.04 -6.31 412.98%
EY -1.35 7.94 -22.48 -17.75 -17.73 -14.21 -15.86 -80.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.52 5.15 5.24 4.52 4.04 3.50 -9.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 26/05/04 26/02/04 20/11/03 29/08/03 -
Price 0.63 0.68 0.64 0.64 0.98 0.95 1.10 -
P/RPS 0.86 1.07 1.28 1.48 1.35 1.23 1.53 -31.77%
P/EPS -77.85 13.60 -4.25 -4.05 -5.82 -6.62 -7.08 390.90%
EY -1.28 7.35 -23.53 -24.69 -17.19 -15.10 -14.13 -79.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.72 4.92 3.76 4.67 3.80 3.93 -13.65%

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