[LATEXX] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -82.05%
YoY- -6.62%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,483 29,546 11,979 86,688 68,129 52,655 28,180 41.55%
PBT -8,838 -6,394 -4,250 -22,641 -12,436 -10,455 -1,887 179.67%
Tax -18 -3 0 38 20 10,455 1,887 -
NP -8,856 -6,397 -4,250 -22,603 -12,416 0 0 -
-
NP to SH -8,856 -6,397 -4,250 -22,603 -12,416 -8,640 -1,888 179.95%
-
Tax Rate - - - - - - - -
Total Cost 56,339 35,943 16,229 109,291 80,545 52,655 28,180 58.63%
-
Net Worth 20,573 23,052 24,580 30,141 36,886 34,963 37,908 -33.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 20,573 23,052 24,580 30,141 36,886 34,963 37,908 -33.44%
NOSH 82,295 82,329 79,291 79,318 78,482 67,237 74,330 7.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -18.65% -21.65% -35.48% -26.07% -18.22% 0.00% 0.00% -
ROE -43.04% -27.75% -17.29% -74.99% -33.66% -24.71% -4.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 57.70 35.89 15.11 109.29 86.81 78.31 37.91 32.28%
EPS -10.76 -7.77 -5.36 -28.50 -15.82 -12.85 -2.54 161.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.28 0.31 0.38 0.47 0.52 0.51 -37.80%
Adjusted Per Share Value based on latest NOSH - 74,895
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.87 12.37 5.01 36.28 28.51 22.04 11.79 41.57%
EPS -3.71 -2.68 -1.78 -9.46 -5.20 -3.62 -0.79 180.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0965 0.1029 0.1261 0.1544 0.1463 0.1587 -33.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.01 0.98 0.78 1.00 1.05 1.73 1.79 -
P/RPS 1.75 2.73 5.16 0.91 1.21 2.21 4.72 -48.35%
P/EPS -9.39 -12.61 -14.55 -3.51 -6.64 -13.46 -70.47 -73.87%
EY -10.65 -7.93 -6.87 -28.50 -15.07 -7.43 -1.42 282.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 3.50 2.52 2.63 2.23 3.33 3.51 9.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 27/02/03 29/11/02 06/09/02 28/05/02 -
Price 0.95 1.10 0.89 0.89 1.07 1.13 1.71 -
P/RPS 1.65 3.07 5.89 0.81 1.23 1.44 4.51 -48.81%
P/EPS -8.83 -14.16 -16.60 -3.12 -6.76 -8.79 -67.32 -74.15%
EY -11.33 -7.06 -6.02 -32.02 -14.79 -11.37 -1.49 286.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.93 2.87 2.34 2.28 2.17 3.35 8.75%

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