[MAXBIZ] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -86.99%
YoY- -15.98%
Quarter Report
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 14,001 36,262 31,863 25,189 12,568 54,360 43,285 -52.91%
PBT -4,974 -23,423 -15,987 -10,835 -5,788 -52,354 -22,785 -63.77%
Tax 0 -14 -14 -14 -14 0 0 -
NP -4,974 -23,437 -16,001 -10,849 -5,802 -52,354 -22,785 -63.77%
-
NP to SH -4,974 -23,437 -16,001 -10,849 -5,802 -52,354 -22,785 -63.77%
-
Tax Rate - - - - - - - -
Total Cost 18,975 59,699 47,864 36,038 18,370 106,714 66,070 -56.50%
-
Net Worth -144,199 -129,594 -122,100 -116,989 -111,999 -106,195 -72,196 58.66%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 -144,199 -129,594 -122,100 -116,989 -111,999 -106,195 -72,196 58.66%
NOSH 19,999 19,999 19,983 19,998 19,999 19,999 19,999 0.00%
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 -35.53% -64.63% -50.22% -43.07% -46.16% -96.31% -52.64% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 70.01 181.32 159.44 125.96 62.84 271.81 216.43 -52.90%
EPS -24.87 -117.19 -80.00 -54.25 -29.01 -261.78 -113.93 -63.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -7.21 -6.48 -6.11 -5.85 -5.60 -5.31 -3.61 58.66%
Adjusted Per Share Value based on latest NOSH - 19,996
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.84 25.49 22.40 17.71 8.84 38.22 30.43 -52.92%
EPS -3.50 -16.48 -11.25 -7.63 -4.08 -36.81 -16.02 -63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0138 -0.9111 -0.8584 -0.8225 -0.7874 -0.7466 -0.5076 58.66%
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 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -310.88 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 28/02/03 29/11/02 29/08/02 31/05/02 28/02/02 22/01/02 -
Price 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.11 0.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.32 -0.07 0.00 0.00 0.00 0.00 0.00 -
EY -310.88 -1,464.88 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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