[EXSIMHB] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -172.46%
YoY- -181.22%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 29,456 13,528 75,637 63,409 44,855 26,921 163,795 -68.23%
PBT -2,941 -2,890 -49,401 -6,258 -1,586 -7,888 7,913 -
Tax -206 -98 -1,548 -1,319 1,586 7,888 3,683 -
NP -3,147 -2,988 -50,949 -7,577 0 0 11,596 -
-
NP to SH -3,147 -2,988 -50,949 -7,577 -2,781 -8,903 11,596 -
-
Tax Rate - - - - - - -46.54% -
Total Cost 32,603 16,516 126,586 70,986 44,855 26,921 152,199 -64.29%
-
Net Worth -425,770 -429,525 -384,387 -518,426 -437,014 -457,181 -373,818 9.08%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -425,770 -429,525 -384,387 -518,426 -437,014 -457,181 -373,818 9.08%
NOSH 925,588 933,750 800,806 797,578 794,571 802,072 762,894 13.79%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -10.68% -22.09% -67.36% -11.95% 0.00% 0.00% 7.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.18 1.45 9.45 7.95 5.65 3.36 21.47 -72.10%
EPS -0.34 -0.32 -6.36 -0.95 -0.35 -1.11 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.46 -0.48 -0.65 -0.55 -0.57 -0.49 -4.13%
Adjusted Per Share Value based on latest NOSH - 799,333
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.56 1.64 9.15 7.67 5.43 3.26 19.81 -68.25%
EPS -0.38 -0.36 -6.16 -0.92 -0.34 -1.08 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.515 -0.5196 -0.465 -0.6271 -0.5286 -0.553 -0.4522 9.08%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.10 0.14 0.20 0.18 0.20 0.17 0.29 -
P/RPS 3.14 9.66 2.12 2.26 3.54 5.06 1.35 75.82%
P/EPS -29.41 -43.75 -3.14 -18.95 -57.14 -15.32 19.08 -
EY -3.40 -2.29 -31.81 -5.28 -1.75 -6.53 5.24 -
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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 27/02/02 13/11/01 23/08/01 31/05/01 26/02/01 -
Price 0.06 0.12 0.18 0.20 0.25 0.19 0.25 -
P/RPS 1.89 8.28 1.91 2.52 4.43 5.66 1.16 38.58%
P/EPS -17.65 -37.50 -2.83 -21.05 -71.43 -17.12 16.45 -
EY -5.67 -2.67 -35.35 -4.75 -1.40 -5.84 6.08 -
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