[MAXBIZ] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 15.11%
YoY- 14.27%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 40,354 51,354 60,360 56,004 36,262 42,484 50,378 -13.71%
PBT -22,961 -22,996 -21,646 -19,896 -23,423 -21,316 -21,670 3.92%
Tax 0 0 0 0 -14 -18 -28 -
NP -22,961 -22,996 -21,646 -19,896 -23,437 -21,334 -21,698 3.83%
-
NP to SH -22,961 -22,996 -21,646 -19,896 -23,437 -21,334 -21,698 3.83%
-
Tax Rate - - - - - - - -
Total Cost 63,315 74,350 82,006 75,900 59,699 63,818 72,076 -8.25%
-
Net Worth -162,192 -156,390 -149,986 -144,199 -129,594 -122,100 -116,989 24.25%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -162,192 -156,390 -149,986 -144,199 -129,594 -122,100 -116,989 24.25%
NOSH 19,999 19,998 19,998 19,999 19,999 19,983 19,998 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -56.90% -44.78% -35.86% -35.53% -64.63% -50.22% -43.07% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 201.78 256.79 301.83 280.02 181.32 212.59 251.91 -13.71%
EPS -114.81 -114.99 -108.24 -99.48 -117.19 -106.67 -108.50 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -8.11 -7.82 -7.50 -7.21 -6.48 -6.11 -5.85 24.25%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.37 36.11 42.44 39.37 25.49 29.87 35.42 -13.71%
EPS -16.14 -16.17 -15.22 -13.99 -16.48 -15.00 -15.25 3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1403 -1.0995 -1.0545 -1.0138 -0.9111 -0.8584 -0.8225 24.25%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.08 0.08 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.03 0.03 0.00 0.00 0.00 -
P/EPS -799.97 -600.12 -0.07 -0.08 0.00 0.00 0.00 -
EY -0.13 -0.17 -1,353.00 -1,243.50 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 0.08 0.08 0.08 0.08 0.08 0.00 0.00 -
P/RPS 0.00 0.00 0.03 0.03 0.04 0.00 0.00 -
P/EPS -799.97 -600.12 -0.07 -0.08 -0.07 0.00 0.00 -
EY -0.13 -0.17 -1,353.00 -1,243.50 -1,464.88 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