[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -80.83%
YoY- -31.02%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 265,009 193,786 125,104 61,510 230,463 168,875 112,986 76.25%
PBT 6,737 4,791 3,907 1,887 8,350 6,853 5,016 21.66%
Tax -2,730 -1,604 -1,250 -657 -1,935 -2,294 -1,529 47.02%
NP 4,007 3,187 2,657 1,230 6,415 4,559 3,487 9.68%
-
NP to SH 4,007 3,187 2,657 1,230 6,415 4,559 3,487 9.68%
-
Tax Rate 40.52% 33.48% 31.99% 34.82% 23.17% 33.47% 30.48% -
Total Cost 261,002 190,599 122,447 60,280 224,048 164,316 109,499 78.15%
-
Net Worth 131,339 136,853 138,389 123,293 139,961 137,979 136,958 -2.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,818 - - - - - - -
Div Payout % 70.33% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,339 136,853 138,389 123,293 139,961 137,979 136,958 -2.74%
NOSH 62,629 62,612 62,665 56,422 37,580 37,553 37,575 40.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.51% 1.64% 2.12% 2.00% 2.78% 2.70% 3.09% -
ROE 3.05% 2.33% 1.92% 1.00% 4.58% 3.30% 2.55% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 423.14 309.50 199.64 109.02 613.25 449.69 300.69 25.49%
EPS 6.40 5.09 4.24 2.18 17.07 12.14 9.28 -21.88%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0971 2.1857 2.2084 2.1852 3.7243 3.6742 3.6449 -30.75%
Adjusted Per Share Value based on latest NOSH - 56,422
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 138.31 101.14 65.29 32.10 120.28 88.14 58.97 76.25%
EPS 2.09 1.66 1.39 0.64 3.35 2.38 1.82 9.63%
DPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6855 0.7142 0.7223 0.6435 0.7305 0.7201 0.7148 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.70 0.77 0.82 0.87 1.54 1.25 1.22 -
P/RPS 0.17 0.25 0.41 0.80 0.25 0.28 0.41 -44.30%
P/EPS 10.94 15.13 19.34 39.91 9.02 10.30 13.15 -11.51%
EY 9.14 6.61 5.17 2.51 11.08 9.71 7.61 12.95%
DY 6.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.40 0.41 0.34 0.33 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 15/08/02 24/05/02 27/02/02 27/11/01 28/08/01 -
Price 0.57 0.66 0.82 0.85 1.54 1.43 1.47 -
P/RPS 0.13 0.21 0.41 0.78 0.25 0.32 0.49 -58.61%
P/EPS 8.91 12.97 19.34 38.99 9.02 11.78 15.84 -31.78%
EY 11.22 7.71 5.17 2.56 11.08 8.49 6.31 46.61%
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.37 0.39 0.41 0.39 0.40 -22.99%

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