[JAVA] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 93.14%
YoY- 21.64%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 8,074 6,877 5,467 2,533 16,048 13,644 9,607 -10.97%
PBT -12,995 -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 116.65%
Tax 0 0 0 0 0 0 0 -
NP -12,995 -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 116.65%
-
NP to SH -12,995 -10,539 -7,526 -3,350 -48,808 -8,898 -4,088 116.65%
-
Tax Rate - - - - - - - -
Total Cost 21,069 17,416 12,993 5,883 64,856 22,542 13,695 33.37%
-
Net Worth -129,252 -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 48.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -129,252 -125,166 -123,486 -119,166 -115,951 -78,389 -71,206 48.96%
NOSH 83,388 83,444 83,436 83,333 83,418 83,392 83,428 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -160.95% -153.25% -137.66% -132.25% -304.14% -65.22% -42.55% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.68 8.24 6.55 3.04 19.24 16.36 11.52 -10.98%
EPS -15.58 -12.63 -9.02 -4.02 -58.51 -10.67 -4.90 116.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.55 -1.50 -1.48 -1.43 -1.39 -0.94 -0.8535 49.01%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.66 3.97 3.15 1.46 9.26 7.87 5.54 -10.92%
EPS -7.49 -6.08 -4.34 -1.93 -28.15 -5.13 -2.36 116.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7454 -0.7219 -0.7122 -0.6873 -0.6687 -0.4521 -0.4107 48.95%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.20 1.20 1.20 1.20 5.00 7.80 13.70 -
P/RPS 12.39 14.56 18.31 39.48 25.99 47.67 118.97 -77.95%
P/EPS -7.70 -9.50 -13.30 -29.85 -8.55 -73.10 -279.59 -90.94%
EY -12.99 -10.53 -7.52 -3.35 -11.70 -1.37 -0.36 999.14%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/07/03 04/04/03 28/11/02 29/08/02 23/05/02 08/04/02 -
Price 1.20 1.20 1.20 1.20 1.90 9.40 7.80 -
P/RPS 12.39 14.56 18.31 39.48 9.88 57.45 67.74 -67.87%
P/EPS -7.70 -9.50 -13.30 -29.85 -3.25 -88.10 -159.18 -86.79%
EY -12.99 -10.53 -7.52 -3.35 -30.79 -1.14 -0.63 656.11%
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