[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 380.74%
YoY--%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 39,007 175,089 95,093 76,096 20,005 116,931 0 -
PBT 1,332 20,956 10,770 9,325 1,196 16,866 0 -
Tax -375 -5,853 -3,496 -2,287 268 -5,173 0 -
NP 957 15,103 7,274 7,038 1,464 11,693 0 -
-
NP to SH 957 15,103 7,274 7,038 1,464 11,693 0 -
-
Tax Rate 28.15% 27.93% 32.46% 24.53% -22.41% 30.67% - -
Total Cost 38,050 159,986 87,819 69,058 18,541 105,238 0 -
-
Net Worth 99,109 98,406 90,624 90,600 84,599 62,902 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 99,109 98,406 90,624 90,600 84,599 62,902 0 -
NOSH 59,812 60,003 60,016 60,000 59,999 43,084 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.45% 8.63% 7.65% 9.25% 7.32% 10.00% 0.00% -
ROE 0.97% 15.35% 8.03% 7.77% 1.73% 18.59% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.22 291.80 158.44 126.83 33.34 271.40 0.00 -
EPS 1.60 25.17 12.12 11.73 2.44 27.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.657 1.64 1.51 1.51 1.41 1.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,989
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.01 291.82 158.49 126.83 33.34 194.89 0.00 -
EPS 1.60 25.17 12.12 11.73 2.44 19.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6518 1.6401 1.5104 1.51 1.41 1.0484 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 1.35 2.10 2.01 2.17 1.92 2.20 0.00 -
P/RPS 2.07 0.72 1.27 1.71 5.76 0.81 0.00 -
P/EPS 84.38 8.34 16.58 18.50 78.69 8.11 0.00 -
EY 1.19 11.99 6.03 5.41 1.27 12.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.28 1.33 1.44 1.36 1.51 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 20/08/01 - -
Price 1.54 2.08 2.28 2.11 2.10 2.12 0.00 -
P/RPS 2.36 0.71 1.44 1.66 6.30 0.78 0.00 -
P/EPS 96.25 8.26 18.81 17.99 86.07 7.81 0.00 -
EY 1.04 12.10 5.32 5.56 1.16 12.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.51 1.40 1.49 1.45 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