[ECM] QoQ Cumulative Quarter Result on 31-Oct-2000 [#3]

Announcement Date
21-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -18.48%
YoY- -83.15%
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 6,703 4,177 62,719 55,486 35,480 14,350 95,204 -82.97%
PBT 1,929 4,218 -113,040 -105,229 -95,709 7,898 -96,955 -
Tax -904 -661 113,040 105,229 95,709 -3,056 96,955 -
NP 1,025 3,557 0 0 0 4,842 0 -
-
NP to SH 1,025 3,557 -131,739 -121,806 -102,808 4,842 -96,262 -
-
Tax Rate 46.86% 15.67% - - - 38.69% - -
Total Cost 5,678 620 62,719 55,486 35,480 9,508 95,204 -84.76%
-
Net Worth 103,992 104,353 100,554 132,006 151,585 261,770 254,551 -44.97%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 103,992 104,353 100,554 132,006 151,585 261,770 254,551 -44.97%
NOSH 150,735 150,084 150,081 150,007 150,084 151,312 150,107 0.27%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 15.29% 85.16% 0.00% 0.00% 0.00% 33.74% 0.00% -
ROE 0.99% 3.41% -131.01% -92.27% -67.82% 1.85% -37.82% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 4.45 2.78 41.79 36.99 23.64 9.48 63.42 -83.01%
EPS 0.68 2.37 -87.77 -81.20 -68.50 3.20 -64.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6899 0.6953 0.67 0.88 1.01 1.73 1.6958 -45.12%
Adjusted Per Share Value based on latest NOSH - 149,598
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 1.35 0.84 12.66 11.20 7.16 2.90 19.22 -83.00%
EPS 0.21 0.72 -26.60 -24.59 -20.76 0.98 -19.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2107 0.203 0.2665 0.3061 0.5285 0.5139 -44.96%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.15 0.12 0.21 0.24 0.35 0.52 0.56 -
P/RPS 3.37 4.31 0.50 0.65 1.48 5.48 0.88 144.97%
P/EPS 22.06 5.06 -0.24 -0.30 -0.51 16.25 -0.87 -
EY 4.53 19.75 -417.99 -338.33 -195.71 6.15 -114.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.31 0.27 0.35 0.30 0.33 -23.70%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 28/05/01 29/03/01 21/12/00 29/09/00 29/06/00 27/04/00 -
Price 0.11 0.14 0.13 0.16 0.25 0.32 0.51 -
P/RPS 2.47 5.03 0.31 0.43 1.06 3.37 0.80 112.17%
P/EPS 16.18 5.91 -0.15 -0.20 -0.36 10.00 -0.80 -
EY 6.18 16.93 -675.22 -507.50 -274.00 10.00 -125.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.19 0.18 0.25 0.18 0.30 -34.25%

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