[QUALITY] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 374.12%
YoY- 568.71%
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 37,167 145,881 109,418 67,403 28,489 120,358 86,843 -43.29%
PBT 2,690 8,045 11,637 6,811 1,497 8,469 4,807 -32.16%
Tax -1,530 -2,078 -2,203 -913 -253 -1,576 -1,848 -11.85%
NP 1,160 5,967 9,434 5,898 1,244 6,893 2,959 -46.52%
-
NP to SH 27 5,876 9,381 5,898 1,244 6,893 2,959 -95.67%
-
Tax Rate 56.88% 25.83% 18.93% 13.40% 16.90% 18.61% 38.44% -
Total Cost 36,007 139,914 99,984 61,505 27,245 113,465 83,884 -43.18%
-
Net Worth 2,819 115,815 124,244 121,731 115,879 114,694 105,142 -91.10%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 2,819 115,815 124,244 121,731 115,879 114,694 105,142 -91.10%
NOSH 1,330 57,051 56,992 57,151 56,803 56,779 50,067 -91.15%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 3.12% 4.09% 8.62% 8.75% 4.37% 5.73% 3.41% -
ROE 0.96% 5.07% 7.55% 4.85% 1.07% 6.01% 2.81% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 2,794.41 255.70 191.99 117.94 50.15 211.98 173.45 541.14%
EPS 2.03 10.46 16.46 10.32 2.19 12.14 5.91 -51.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 2.18 2.13 2.04 2.02 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 57,174
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 64.12 251.68 188.78 116.29 49.15 207.65 149.83 -43.29%
EPS 0.05 10.14 16.18 10.18 2.15 11.89 5.11 -95.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 1.9981 2.1435 2.1002 1.9992 1.9788 1.814 -91.10%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.26 1.40 1.35 1.45 1.87 1.49 1.22 -
P/RPS 0.05 0.55 0.70 1.23 3.73 0.70 0.70 -82.86%
P/EPS 62.07 13.59 8.20 14.05 85.39 12.27 20.64 108.76%
EY 1.61 7.36 12.19 7.12 1.17 8.15 4.84 -52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.62 0.68 0.92 0.74 0.58 1.14%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 14/04/03 19/12/02 25/09/02 25/06/02 05/04/02 31/12/01 -
Price 1.40 1.26 1.25 1.30 1.45 1.51 1.40 -
P/RPS 0.05 0.49 0.65 1.10 2.89 0.71 0.81 -84.46%
P/EPS 68.97 12.23 7.59 12.60 66.21 12.44 23.69 104.28%
EY 1.45 8.17 13.17 7.94 1.51 8.04 4.22 -51.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.57 0.61 0.71 0.75 0.67 -1.00%

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