[MAXBIZ] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 55.67%
YoY- -19.41%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 36,262 42,484 50,378 50,272 54,360 57,713 64,026 -31.47%
PBT -23,423 -21,316 -21,670 -23,152 -52,354 -30,380 -18,708 16.11%
Tax -14 -18 -28 -56 0 0 18,708 -
NP -23,437 -21,334 -21,698 -23,208 -52,354 -30,380 0 -
-
NP to SH -23,437 -21,334 -21,698 -23,208 -52,354 -30,380 -18,708 16.16%
-
Tax Rate - - - - - - - -
Total Cost 59,699 63,818 72,076 73,480 106,714 88,093 64,026 -4.54%
-
Net Worth -129,594 -122,100 -116,989 -111,999 -106,195 -72,196 -58,599 69.49%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -129,594 -122,100 -116,989 -111,999 -106,195 -72,196 -58,599 69.49%
NOSH 19,999 19,983 19,998 19,999 19,999 19,999 19,999 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -64.63% -50.22% -43.07% -46.16% -96.31% -52.64% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 181.32 212.59 251.91 251.36 271.81 288.58 320.13 -31.47%
EPS -117.19 -106.67 -108.50 -116.04 -261.78 -151.91 -93.54 16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.48 -6.11 -5.85 -5.60 -5.31 -3.61 -2.93 69.50%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.49 29.87 35.42 35.34 38.22 40.58 45.01 -31.47%
EPS -16.48 -15.00 -15.25 -16.32 -36.81 -21.36 -13.15 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9111 -0.8584 -0.8225 -0.7874 -0.7466 -0.5076 -0.412 69.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 31/05/02 28/02/02 22/01/02 29/08/01 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -1,464.88 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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