[JAVA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -448.53%
YoY- -85.91%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 6,877 5,467 2,533 16,048 13,644 9,607 5,671 13.73%
PBT -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 -4,275 82.59%
Tax 0 0 0 0 0 0 0 -
NP -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 -4,275 82.59%
-
NP to SH -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 -4,275 82.59%
-
Tax Rate - - - - - - - -
Total Cost 17,416 12,993 5,883 64,856 22,542 13,695 9,946 45.32%
-
Net Worth -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 -7,316,235 -93.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 -7,316,235 -93.37%
NOSH 83,444 83,436 83,333 83,418 83,392 83,428 8,549,999 -95.44%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -153.25% -137.66% -132.25% -304.14% -65.22% -42.55% -75.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.24 6.55 3.04 19.24 16.36 11.52 0.07 2308.87%
EPS -12.63 -9.02 -4.02 -58.51 -10.67 -4.90 -5.12 82.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.50 -1.48 -1.43 -1.39 -0.94 -0.8535 -0.8557 45.43%
Adjusted Per Share Value based on latest NOSH - 83,406
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.97 3.15 1.46 9.26 7.87 5.54 3.27 13.81%
EPS -6.08 -4.34 -1.93 -28.15 -5.13 -2.36 -2.47 82.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7219 -0.7122 -0.6873 -0.6687 -0.4521 -0.4107 -42.1938 -93.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.20 1.20 5.00 7.80 13.70 15.00 -
P/RPS 14.56 18.31 39.48 25.99 47.67 118.97 22,615.06 -99.25%
P/EPS -9.50 -13.30 -29.85 -8.55 -73.10 -279.59 -30,000.00 -99.53%
EY -10.53 -7.52 -3.35 -11.70 -1.37 -0.36 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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/07/03 04/04/03 28/11/02 29/08/02 23/05/02 08/04/02 20/11/01 -
Price 1.20 1.20 1.20 1.90 9.40 7.80 21.00 -
P/RPS 14.56 18.31 39.48 9.88 57.45 67.74 31,661.08 -99.40%
P/EPS -9.50 -13.30 -29.85 -3.25 -88.10 -159.18 -42,000.00 -99.63%
EY -10.53 -7.52 -3.35 -30.79 -1.14 -0.63 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