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

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -83.28%
YoY- -22.57%
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 46,127 34,894 23,248 10,951 52,100 34,186 21,590 65.65%
PBT 2,663 1,800 1,259 405 2,403 1,500 1,240 66.22%
Tax -278 -7 -17 -14 -65 -17 -23 424.29%
NP 2,385 1,793 1,242 391 2,338 1,483 1,217 56.41%
-
NP to SH 2,385 1,793 1,242 391 2,338 1,483 1,217 56.41%
-
Tax Rate 10.44% 0.39% 1.35% 3.46% 2.70% 1.13% 1.85% -
Total Cost 43,742 33,101 22,006 10,560 49,762 32,703 20,373 66.19%
-
Net Worth 36,322 37,858 37,298 36,596 36,117 35,154 34,991 2.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 36,322 37,858 37,298 36,596 36,117 35,154 34,991 2.51%
NOSH 19,218 19,217 19,226 19,261 19,211 19,209 19,225 -0.02%
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 5.17% 5.14% 5.34% 3.57% 4.49% 4.34% 5.64% -
ROE 6.57% 4.74% 3.33% 1.07% 6.47% 4.22% 3.48% -
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 240.02 181.57 120.92 56.86 271.20 177.96 112.30 65.69%
EPS 12.41 9.33 6.46 2.03 12.17 7.72 6.33 56.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.97 1.94 1.90 1.88 1.83 1.82 2.54%
Adjusted Per Share Value based on latest NOSH - 19,261
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 72.59 54.91 36.59 17.23 81.99 53.80 33.98 65.64%
EPS 3.75 2.82 1.95 0.62 3.68 2.33 1.92 56.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5716 0.5958 0.587 0.5759 0.5684 0.5532 0.5507 2.50%
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 1.23 1.36 1.67 1.72 1.50 1.28 1.21 -
P/RPS 0.51 0.75 1.38 3.03 0.55 0.72 1.08 -39.27%
P/EPS 9.91 14.58 25.85 84.73 12.33 16.58 19.12 -35.39%
EY 10.09 6.86 3.87 1.18 8.11 6.03 5.23 54.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.86 0.91 0.80 0.70 0.66 -1.00%
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 28/02/03 29/11/02 28/08/02 30/05/02 26/02/02 28/11/01 06/08/01 -
Price 1.25 1.31 1.64 1.70 1.60 1.42 1.50 -
P/RPS 0.52 0.72 1.36 2.99 0.59 0.80 1.34 -46.70%
P/EPS 10.07 14.04 25.39 83.74 13.15 18.39 23.70 -43.39%
EY 9.93 7.12 3.94 1.19 7.61 5.44 4.22 76.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.85 0.89 0.85 0.78 0.82 -13.43%

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