[BIG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 168.68%
YoY- 18.12%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,393 53,153 37,997 24,493 11,473 46,127 34,894 -42.02%
PBT 532 3,687 2,639 1,546 546 2,663 1,800 -55.59%
Tax -22 202 -79 -79 0 -278 -7 114.41%
NP 510 3,889 2,560 1,467 546 2,385 1,793 -56.71%
-
NP to SH 510 3,889 2,560 1,467 546 2,385 1,793 -56.71%
-
Tax Rate 4.14% -5.48% 2.99% 5.11% 0.00% 10.44% 0.39% -
Total Cost 14,883 49,264 35,437 23,026 10,927 43,742 33,101 -41.28%
-
Net Worth 39,913 39,779 40,744 39,799 39,027 36,322 37,858 3.58%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 39,913 39,779 40,744 39,799 39,027 36,322 37,858 3.58%
NOSH 36,956 19,217 19,219 19,226 19,225 19,218 19,217 54.58%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.31% 7.32% 6.74% 5.99% 4.76% 5.17% 5.14% -
ROE 1.28% 9.78% 6.28% 3.69% 1.40% 6.57% 4.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.65 276.59 197.70 127.39 59.68 240.02 181.57 -62.49%
EPS 1.38 20.24 13.32 7.63 2.84 12.41 9.33 -71.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.07 2.12 2.07 2.03 1.89 1.97 -32.99%
Adjusted Per Share Value based on latest NOSH - 19,208
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.25 83.73 59.86 38.58 18.07 72.66 54.97 -42.02%
EPS 0.80 6.13 4.03 2.31 0.86 3.76 2.82 -56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6287 0.6266 0.6418 0.6269 0.6148 0.5722 0.5964 3.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.10 4.66 2.85 1.71 1.15 1.23 1.36 -
P/RPS 7.44 1.68 1.44 1.34 1.93 0.51 0.75 361.03%
P/EPS 224.64 23.03 21.40 22.41 40.49 9.91 14.58 518.15%
EY 0.45 4.34 4.67 4.46 2.47 10.09 6.86 -83.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 2.25 1.34 0.83 0.57 0.65 0.69 158.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 25/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.74 3.18 4.92 2.92 1.34 1.25 1.31 -
P/RPS 6.58 1.15 2.49 2.29 2.25 0.52 0.72 336.52%
P/EPS 198.55 15.71 36.94 38.27 47.18 10.07 14.04 483.85%
EY 0.50 6.36 2.71 2.61 2.12 9.93 7.12 -82.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.54 2.32 1.41 0.66 0.66 0.66 145.37%

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