[MULPHA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -380.31%
YoY- -111.44%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 584,259 358,216 172,009 1,090,293 708,695 379,493 184,112 115.79%
PBT 41,410 -15,195 -17,338 38,527 21,554 14,747 -4,510 -
Tax -23,585 351 -476 -45,847 -23,078 -14,747 4,510 -
NP 17,825 -14,844 -17,814 -7,320 -1,524 0 0 -
-
NP to SH 17,825 -14,844 -17,814 -7,320 -1,524 -1,487 -6,739 -
-
Tax Rate 56.95% - - 119.00% 107.07% 100.00% - -
Total Cost 566,434 373,060 189,823 1,097,613 710,219 379,493 184,112 111.38%
-
Net Worth 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 8.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,489,850 1,430,908 1,366,186 1,353,666 1,385,454 1,365,336 1,320,293 8.38%
NOSH 1,330,223 1,337,297 1,339,398 1,353,666 1,385,454 1,351,818 1,375,306 -2.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.05% -4.14% -10.36% -0.67% -0.22% 0.00% 0.00% -
ROE 1.20% -1.04% -1.30% -0.54% -0.11% -0.11% -0.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.92 26.79 12.84 80.54 51.15 28.07 13.39 120.60%
EPS 1.34 -1.11 -1.33 -0.54 -0.11 -0.11 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.02 1.00 1.00 1.01 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 1,335,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 182.80 112.08 53.82 341.12 221.73 118.73 57.60 115.80%
EPS 5.58 -4.64 -5.57 -2.29 -0.48 -0.47 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6613 4.4769 4.2744 4.2353 4.3347 4.2718 4.1308 8.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.45 0.42 0.38 0.40 0.40 0.51 0.44 -
P/RPS 1.02 1.57 2.96 0.50 0.78 1.82 3.29 -54.15%
P/EPS 33.58 -37.84 -28.57 -73.97 -363.64 -463.64 -89.80 -
EY 2.98 -2.64 -3.50 -1.35 -0.28 -0.22 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.40 0.40 0.50 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.47 0.47 0.41 0.40 0.42 0.50 0.53 -
P/RPS 1.07 1.75 3.19 0.50 0.82 1.78 3.96 -58.17%
P/EPS 35.07 -42.34 -30.83 -73.97 -381.82 -454.55 -108.16 -
EY 2.85 -2.36 -3.24 -1.35 -0.26 -0.22 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.40 0.40 0.42 0.50 0.55 -16.44%

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