[EG] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 88.84%
YoY- 94.57%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 580,152 200,467 151,600 189,066 66,788 65,014 67,546 318.85%
PBT 4,252 -3,735 -962 -260 -1,348 -5,407 -3,760 -
Tax 16 -268 12 110 4 5,407 3,760 -97.36%
NP 4,268 -4,003 -950 -150 -1,344 0 0 -
-
NP to SH 4,268 -4,003 -950 -150 -1,344 -4,858 -3,404 -
-
Tax Rate -0.38% - - - - - - -
Total Cost 575,884 204,470 152,550 189,216 68,132 65,014 67,546 316.79%
-
Net Worth 27,504 21,292 22,686 19,199 2,000 2,250 4,410 238.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 27,504 21,292 22,686 19,199 2,000 2,250 4,410 238.44%
NOSH 47,422 38,713 36,010 30,000 20,000 19,983 19,992 77.76%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.74% -2.00% -0.63% -0.08% -2.01% 0.00% 0.00% -
ROE 15.52% -18.80% -4.19% -0.78% -67.20% -215.90% -77.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,223.38 517.82 420.99 630.22 333.94 325.34 337.87 135.61%
EPS 9.00 -10.34 -2.64 -0.50 -6.72 -24.31 -17.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.63 0.64 0.10 0.1126 0.2206 90.38%
Adjusted Per Share Value based on latest NOSH - 30,705
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.02 42.85 32.41 40.42 14.28 13.90 14.44 318.84%
EPS 0.91 -0.86 -0.20 -0.03 -0.29 -1.04 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0455 0.0485 0.041 0.0043 0.0048 0.0094 239.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.05 1.10 0.84 1.00 1.00 1.15 1.51 -
P/RPS 0.09 0.21 0.20 0.16 0.30 0.35 0.45 -65.76%
P/EPS 11.67 -10.64 -31.82 -200.00 -14.88 -4.73 -8.87 -
EY 8.57 -9.40 -3.14 -0.50 -6.72 -21.14 -11.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.00 1.33 1.56 10.00 10.21 6.84 -58.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 1.94 1.21 0.83 0.80 1.14 1.12 1.39 -
P/RPS 0.16 0.23 0.20 0.13 0.34 0.34 0.41 -46.56%
P/EPS 21.56 -11.70 -31.44 -160.00 -16.96 -4.61 -8.16 -
EY 4.64 -8.55 -3.18 -0.63 -5.89 -21.71 -12.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.20 1.32 1.25 11.40 9.95 6.30 -34.47%

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