[MASTER] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -92.84%
YoY- -88.91%
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 20,481 87,074 71,817 48,531 24,146 120,934 87,335 -62.00%
PBT -1,871 -14,922 -4,286 -608 -355 3,685 1,664 -
Tax 1,871 14,922 4,286 608 355 -1,385 -275 -
NP 0 0 0 0 0 2,300 1,389 -
-
NP to SH -1,985 -13,388 -4,578 -835 -433 2,300 1,389 -
-
Tax Rate - - - - - 37.58% 16.53% -
Total Cost 20,481 87,074 71,817 48,531 24,146 118,634 85,946 -61.59%
-
Net Worth 74,290 76,412 85,098 88,620 90,175 90,724 85,170 -8.71%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - 2,984 - -
Div Payout % - - - - - 129.75% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 74,290 76,412 85,098 88,620 90,175 90,724 85,170 -8.71%
NOSH 39,306 39,388 39,397 39,386 39,724 39,791 39,799 -0.82%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 1.90% 1.59% -
ROE -2.67% -17.52% -5.38% -0.94% -0.48% 2.54% 1.63% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 52.11 221.07 182.29 123.22 60.78 303.92 219.44 -61.68%
EPS -5.05 -33.99 -11.62 -2.12 -1.09 5.85 3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.89 1.94 2.16 2.25 2.27 2.28 2.14 -7.95%
Adjusted Per Share Value based on latest NOSH - 40,200
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 37.50 159.42 131.48 88.85 44.21 221.41 159.90 -62.00%
EPS -3.63 -24.51 -8.38 -1.53 -0.79 4.21 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 5.46 0.00 -
NAPS 1.3601 1.399 1.558 1.6225 1.651 1.661 1.5593 -8.71%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.25 1.29 1.20 1.24 1.44 1.70 2.08 -
P/RPS 2.40 0.58 0.66 1.01 2.37 0.56 0.95 85.59%
P/EPS -24.75 -3.80 -10.33 -58.49 -132.11 29.41 59.60 -
EY -4.04 -26.35 -9.68 -1.71 -0.76 3.40 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.66 0.66 0.56 0.55 0.63 0.75 0.97 -22.65%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 28/02/02 27/11/01 28/08/01 28/05/01 28/02/01 30/11/00 -
Price 1.28 1.22 1.37 1.26 1.20 1.58 1.83 -
P/RPS 2.46 0.55 0.75 1.02 1.97 0.52 0.83 106.47%
P/EPS -25.35 -3.59 -11.79 -59.43 -110.09 27.33 52.44 -
EY -3.95 -27.86 -8.48 -1.68 -0.91 3.66 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.68 0.63 0.63 0.56 0.53 0.69 0.86 -14.50%

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