[JAVA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -40.03%
YoY- -18.44%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,464 3,368 8,074 6,877 5,467 2,533 16,048 -51.14%
PBT -4,767 -2,132 -12,995 -10,539 -7,526 -3,350 -48,808 -78.70%
Tax 0 0 0 0 0 0 0 -
NP -4,767 -2,132 -12,995 -10,539 -7,526 -3,350 -48,808 -78.70%
-
NP to SH -4,767 -2,132 -12,995 -10,539 -7,526 -3,350 -48,808 -78.70%
-
Tax Rate - - - - - - - -
Total Cost 10,231 5,500 21,069 17,416 12,993 5,883 64,856 -70.70%
-
Net Worth -133,826 -130,751 -129,252 -125,166 -123,486 -119,166 -115,951 10.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -133,826 -130,751 -129,252 -125,166 -123,486 -119,166 -115,951 10.00%
NOSH 83,485 83,281 83,388 83,444 83,436 83,333 83,418 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -87.24% -63.30% -160.95% -153.25% -137.66% -132.25% -304.14% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.54 4.04 9.68 8.24 6.55 3.04 19.24 -51.19%
EPS -5.71 -2.56 -15.58 -12.63 -9.02 -4.02 -58.51 -78.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.603 -1.57 -1.55 -1.50 -1.48 -1.43 -1.39 9.94%
Adjusted Per Share Value based on latest NOSH - 83,462
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.15 1.94 4.66 3.97 3.15 1.46 9.26 -51.17%
EPS -2.75 -1.23 -7.49 -6.08 -4.34 -1.93 -28.15 -78.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7718 -0.7541 -0.7454 -0.7219 -0.7122 -0.6873 -0.6687 10.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 1.20 1.20 1.20 1.20 1.20 5.00 -
P/RPS 18.33 29.67 12.39 14.56 18.31 39.48 25.99 -20.71%
P/EPS -21.02 -46.88 -7.70 -9.50 -13.30 -29.85 -8.55 81.85%
EY -4.76 -2.13 -12.99 -10.53 -7.52 -3.35 -11.70 -45.00%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 28/08/03 28/07/03 04/04/03 28/11/02 29/08/02 -
Price 1.20 1.20 1.20 1.20 1.20 1.20 1.90 -
P/RPS 18.33 29.67 12.39 14.56 18.31 39.48 9.88 50.81%
P/EPS -21.02 -46.88 -7.70 -9.50 -13.30 -29.85 -3.25 245.95%
EY -4.76 -2.13 -12.99 -10.53 -7.52 -3.35 -30.79 -71.09%
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