[ENG] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -126.95%
YoY- -103.48%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 130,028 103,011 100,780 109,836 116,792 167,820 181,933 -20.07%
PBT 15,212 -18,069 -23,093 2,972 9,228 16,216 17,192 -7.84%
Tax -2,308 -1,639 -2,010 -2,972 -6,556 -2,251 -2,052 8.16%
NP 12,904 -19,708 -25,104 0 2,672 13,965 15,140 -10.11%
-
NP to SH 12,904 -19,708 -25,104 -720 2,672 13,965 15,140 -10.11%
-
Tax Rate 15.17% - - 100.00% 71.04% 13.88% 11.94% -
Total Cost 117,124 122,719 125,884 109,836 114,120 153,855 166,793 -21.01%
-
Net Worth 112,909 109,730 113,129 130,500 121,910 115,572 122,038 -5.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,420 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 112,909 109,730 113,129 130,500 121,910 115,572 122,038 -5.05%
NOSH 80,650 80,684 80,806 89,999 83,499 80,258 80,077 0.47%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.92% -19.13% -24.91% 0.00% 2.29% 8.32% 8.32% -
ROE 11.43% -17.96% -22.19% -0.55% 2.19% 12.08% 12.41% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 161.23 127.67 124.72 122.04 139.87 209.10 227.20 -20.45%
EPS 16.00 -24.40 -31.07 -0.80 3.20 17.40 18.91 -10.55%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.36 1.40 1.45 1.46 1.44 1.524 -5.50%
Adjusted Per Share Value based on latest NOSH - 79,076
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 114.92 91.05 89.07 97.08 103.23 148.33 160.80 -20.08%
EPS 11.41 -17.42 -22.19 -0.64 2.36 12.34 13.38 -10.08%
DPS 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9979 0.9698 0.9999 1.1534 1.0775 1.0215 1.0786 -5.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.81 2.50 2.40 2.90 3.68 3.24 2.55 -
P/RPS 1.12 1.96 1.92 2.38 2.63 1.55 1.12 0.00%
P/EPS 11.31 -10.23 -7.73 -362.50 115.00 18.62 13.49 -11.09%
EY 8.84 -9.77 -12.94 -0.28 0.87 5.37 7.41 12.49%
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.84 1.71 2.00 2.52 2.25 1.67 -15.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 13/01/03 22/08/02 30/05/02 28/02/02 23/11/01 -
Price 2.57 1.98 2.30 2.98 3.30 3.20 2.65 -
P/RPS 1.59 1.55 1.84 2.44 2.36 1.53 1.17 22.71%
P/EPS 16.06 -8.11 -7.40 -372.50 103.12 18.39 14.02 9.48%
EY 6.23 -12.34 -13.51 -0.27 0.97 5.44 7.13 -8.61%
DY 0.00 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.46 1.64 2.06 2.26 2.22 1.74 3.79%

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