[ECM] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -36.04%
YoY- -43.22%
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 9,046 38,629 28,805 13,721 17,768 21,095 8,903 1.07%
PBT -2,569 8,247 3,120 1,760 1,260 -19,427 6,179 -
Tax -273 -7,130 -1,088 -1,178 -350 19,427 -5,025 -85.73%
NP -2,842 1,117 2,032 582 910 0 1,154 -
-
NP to SH -2,842 1,117 2,032 582 910 -25,029 1,154 -
-
Tax Rate - 86.46% 34.87% 66.93% 27.78% - 81.32% -
Total Cost 11,888 37,512 26,773 13,139 16,858 21,095 7,749 33.12%
-
Net Worth 603,425 342,075 0 242,500 245,896 204,382 253,163 78.71%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 603,425 342,075 0 242,500 245,896 204,382 253,163 78.71%
NOSH 768,108 436,153 414,693 242,500 245,945 157,217 174,848 168.95%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -31.42% 2.89% 7.05% 4.24% 5.12% 0.00% 12.96% -
ROE -0.47% 0.33% 0.00% 0.24% 0.37% -12.25% 0.46% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 1.18 8.86 6.95 5.66 7.22 13.42 5.09 -62.36%
EPS -0.37 0.26 0.63 0.24 0.37 -15.92 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7856 0.7843 0.00 1.00 0.9998 1.30 1.4479 -33.55%
Adjusted Per Share Value based on latest NOSH - 252,307
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 1.83 7.80 5.82 2.77 3.59 4.26 1.80 1.11%
EPS -0.57 0.23 0.41 0.12 0.18 -5.05 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2183 0.6907 0.00 0.4896 0.4965 0.4126 0.5111 78.72%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.08 0.10 0.10 0.14 0.18 0.15 0.12 -
P/RPS 6.79 1.13 1.44 2.47 2.49 1.12 2.36 102.68%
P/EPS -21.62 39.05 20.41 58.33 48.65 -0.94 18.18 -
EY -4.63 2.56 4.90 1.71 2.06 -106.13 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.00 0.14 0.18 0.12 0.08 16.08%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 27/03/03 18/12/02 26/09/02 18/06/02 29/03/02 24/12/01 -
Price 0.10 0.08 0.08 0.10 0.15 0.14 0.15 -
P/RPS 8.49 0.90 1.15 1.77 2.08 1.04 2.95 102.72%
P/EPS -27.03 31.24 16.33 41.67 40.54 -0.88 22.73 -
EY -3.70 3.20 6.13 2.40 2.47 -113.71 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.10 0.00 0.10 0.15 0.11 0.10 19.17%

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