[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -57.92%
YoY- 474.37%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,921 71,004 43,710 21,443 77,848 54,082 34,292 100.02%
PBT 11,782 8,782 6,179 3,159 7,342 5,789 2,796 161.11%
Tax -2,323 -2,736 -2,093 -1,097 -2,442 -1,548 -1,006 74.79%
NP 9,459 6,046 4,086 2,062 4,900 4,241 1,790 203.69%
-
NP to SH 9,459 6,046 4,086 2,062 4,900 4,241 1,790 203.69%
-
Tax Rate 19.72% 31.15% 33.87% 34.73% 33.26% 26.74% 35.98% -
Total Cost 87,462 64,958 39,624 19,381 72,948 49,841 32,502 93.58%
-
Net Worth 74,000 73,612 72,399 70,731 68,400 67,215 65,127 8.89%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,200 - - - - - - -
Div Payout % 12.69% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 74,000 73,612 72,399 70,731 68,400 67,215 65,127 8.89%
NOSH 40,000 40,006 39,999 39,961 40,000 40,009 39,955 0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.76% 8.52% 9.35% 9.62% 6.29% 7.84% 5.22% -
ROE 12.78% 8.21% 5.64% 2.92% 7.16% 6.31% 2.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 242.30 177.48 109.28 53.66 194.62 135.17 85.83 99.87%
EPS 23.65 15.12 10.22 5.16 12.25 10.60 4.48 203.48%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.81 1.77 1.71 1.68 1.63 8.81%
Adjusted Per Share Value based on latest NOSH - 39,961
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.69 53.25 32.78 16.08 58.39 40.56 25.72 100.02%
EPS 7.09 4.53 3.06 1.55 3.68 3.18 1.34 203.94%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.555 0.5521 0.543 0.5305 0.513 0.5041 0.4885 8.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.56 0.55 0.50 0.54 0.57 0.58 0.42 -
P/RPS 0.23 0.31 0.46 1.01 0.29 0.43 0.49 -39.63%
P/EPS 2.37 3.64 4.89 10.47 4.65 5.47 9.37 -60.03%
EY 42.23 27.48 20.43 9.56 21.49 18.28 10.67 150.41%
DY 5.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.28 0.31 0.33 0.35 0.26 10.01%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 26/02/02 29/11/01 -
Price 0.56 0.54 0.54 0.54 0.54 0.48 0.53 -
P/RPS 0.23 0.30 0.49 1.01 0.28 0.36 0.62 -48.40%
P/EPS 2.37 3.57 5.29 10.47 4.41 4.53 11.83 -65.79%
EY 42.23 27.99 18.92 9.56 22.69 22.08 8.45 192.59%
DY 5.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.31 0.32 0.29 0.33 -6.16%

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