[3A] QoQ 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--%
YoY--%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 8,732 8,721 8,991 6,068 0 0 0 -
PBT 626 765 763 1,059 0 0 0 -
Tax -126 -294 -219 -200 0 0 0 -
NP 500 471 544 859 0 0 0 -
-
NP to SH 500 471 544 859 0 0 0 -
-
Tax Rate 20.13% 38.43% 28.70% 18.89% - - - -
Total Cost 8,232 8,250 8,447 5,209 0 0 0 -
-
Net Worth 30,916 32,914 32,082 23,243 0 0 0 -
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 30,916 32,914 32,082 23,243 0 0 0 -
NOSH 138,888 138,529 139,487 101,058 0 0 0 -
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 5.73% 5.40% 6.05% 14.16% 0.00% 0.00% 0.00% -
ROE 1.62% 1.43% 1.70% 3.70% 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 6.29 6.30 6.45 6.00 0.00 0.00 0.00 -
EPS 0.36 0.34 0.39 0.85 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2376 0.23 0.23 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 101,058
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.77 1.77 1.83 1.23 0.00 0.00 0.00 -
EPS 0.10 0.10 0.11 0.17 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0628 0.0669 0.0652 0.0472 0.00 0.00 0.00 -
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 - - - - -
Price 0.17 0.19 0.23 0.00 0.00 0.00 0.00 -
P/RPS 2.70 3.02 3.57 0.00 0.00 0.00 0.00 -
P/EPS 47.22 55.88 58.97 0.00 0.00 0.00 0.00 -
EY 2.12 1.79 1.70 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 0.76 0.80 1.00 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 28/04/03 26/02/03 27/11/02 29/08/02 - - - -
Price 0.18 0.19 0.19 0.25 0.00 0.00 0.00 -
P/RPS 2.86 3.02 2.95 4.16 0.00 0.00 0.00 -
P/EPS 50.00 55.88 48.72 29.41 0.00 0.00 0.00 -
EY 2.00 1.79 2.05 3.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.83 1.09 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