[MWE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -157.35%
YoY- 60.62%
Quarter Report
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 234,574 105,769 490,208 361,012 229,217 101,787 493,108 -39.14%
PBT 6,004 1,348 -2,250 7,297 6,257 568 -20,732 -
Tax -6,986 -2,355 -16,280 -13,970 -6,257 -568 20,732 -
NP -982 -1,007 -18,530 -6,673 0 0 0 -
-
NP to SH -982 -1,007 -18,530 -6,673 -2,593 -2,950 -32,798 -90.41%
-
Tax Rate 116.36% 174.70% - 191.45% 100.00% 100.00% - -
Total Cost 235,556 106,776 508,738 367,685 229,217 101,787 493,108 -38.97%
-
Net Worth 208,936 209,791 210,655 226,630 232,115 232,234 231,267 -6.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,106 - - - - -
Div Payout % - - 0.00% - - - - -
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 208,936 209,791 210,655 226,630 232,115 232,234 231,267 -6.56%
NOSH 208,936 209,791 210,655 209,842 209,112 209,219 210,243 -0.41%
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 -0.42% -0.95% -3.78% -1.85% 0.00% 0.00% 0.00% -
ROE -0.47% -0.48% -8.80% -2.94% -1.12% -1.27% -14.18% -
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 112.27 50.42 232.71 172.04 109.61 48.65 234.54 -38.89%
EPS -0.47 -0.48 -8.80 -3.18 -1.24 -1.41 -15.60 -90.37%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.08 1.11 1.11 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 210,309
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 101.30 45.68 211.70 155.90 98.99 43.96 212.95 -39.14%
EPS -0.42 -0.43 -8.00 -2.88 -1.12 -1.27 -14.16 -90.47%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.9023 0.906 0.9097 0.9787 1.0024 1.0029 0.9987 -6.56%
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 0.41 0.37 0.36 0.46 0.54 0.51 0.52 -
P/RPS 0.37 0.73 0.15 0.27 0.49 1.05 0.22 41.55%
P/EPS -87.23 -77.08 -4.09 -14.47 -43.55 -36.17 -3.33 787.31%
EY -1.15 -1.30 -24.43 -6.91 -2.30 -2.76 -30.00 -88.69%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.43 0.49 0.46 0.47 -8.72%
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 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 30/05/02 28/02/02 -
Price 0.48 0.40 0.40 0.44 0.50 0.60 0.51 -
P/RPS 0.43 0.79 0.17 0.26 0.46 1.23 0.22 56.51%
P/EPS -102.13 -83.33 -4.55 -13.84 -40.32 -42.55 -3.27 898.02%
EY -0.98 -1.20 -21.99 -7.23 -2.48 -2.35 -30.59 -89.97%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.40 0.41 0.45 0.54 0.46 2.88%

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