[MAXBIZ] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -129.77%
YoY- -45.76%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 31,863 25,189 12,568 54,360 43,285 32,013 16,969 52.14%
PBT -15,987 -10,835 -5,788 -52,354 -22,785 -9,354 -4,859 121.05%
Tax -14 -14 -14 0 0 9,354 4,859 -
NP -16,001 -10,849 -5,802 -52,354 -22,785 0 0 -
-
NP to SH -16,001 -10,849 -5,802 -52,354 -22,785 -9,354 -4,859 121.18%
-
Tax Rate - - - - - - - -
Total Cost 47,864 36,038 18,370 106,714 66,070 32,013 16,969 99.50%
-
Net Worth -122,100 -116,989 -111,999 -106,195 -72,196 -58,599 -54,188 71.78%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -122,100 -116,989 -111,999 -106,195 -72,196 -58,599 -54,188 71.78%
NOSH 19,983 19,998 19,999 19,999 19,999 19,999 19,995 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -50.22% -43.07% -46.16% -96.31% -52.64% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 159.44 125.96 62.84 271.81 216.43 160.07 84.86 52.20%
EPS -80.00 -54.25 -29.01 -261.78 -113.93 -46.77 -24.30 121.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.11 -5.85 -5.60 -5.31 -3.61 -2.93 -2.71 71.85%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.40 17.71 8.84 38.22 30.43 22.51 11.93 52.13%
EPS -11.25 -7.63 -4.08 -36.81 -16.02 -6.58 -3.42 121.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8584 -0.8225 -0.7874 -0.7466 -0.5076 -0.412 -0.381 71.77%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 31/05/02 28/02/02 22/01/02 29/08/01 31/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 -

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