[ECM] QoQ Quarter Result on 31-Jan-2002 [#4]

Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -20397.67%
YoY- -163.61%
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 15,084 6,711 17,768 12,192 3,766 2,526 4,177 134.82%
PBT 1,360 500 1,260 -25,607 4,250 -2,288 4,218 -52.88%
Tax 90 -500 -350 25,607 -4,121 2,288 -661 -
NP 1,450 0 910 0 129 0 3,557 -44.93%
-
NP to SH 1,450 -328 910 -26,184 129 -2,531 3,557 -44.93%
-
Tax Rate -6.62% 100.00% 27.78% - 96.96% - 15.67% -
Total Cost 13,634 6,711 16,858 12,192 3,637 2,526 620 680.50%
-
Net Worth 0 252,307 245,896 204,316 266,827 103,936 104,353 -
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 0 252,307 245,896 204,316 266,827 103,936 104,353 -
NOSH 414,285 252,307 245,945 157,166 184,285 150,654 150,084 96.41%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 9.61% 0.00% 5.12% 0.00% 3.43% 0.00% 85.16% -
ROE 0.00% -0.13% 0.37% -12.82% 0.05% -2.44% 3.41% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 3.64 2.66 7.22 7.76 2.04 1.68 2.78 19.62%
EPS 0.30 -0.13 0.37 -16.66 0.07 -1.68 2.37 -74.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 0.9998 1.30 1.4479 0.6899 0.6953 -
Adjusted Per Share Value based on latest NOSH - 157,166
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 3.05 1.35 3.59 2.46 0.76 0.51 0.84 135.68%
EPS 0.29 -0.07 0.18 -5.29 0.03 -0.51 0.72 -45.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5094 0.4965 0.4125 0.5387 0.2098 0.2107 -
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.10 0.14 0.18 0.15 0.12 0.15 0.12 -
P/RPS 2.75 5.26 2.49 1.93 5.87 8.95 4.31 -25.82%
P/EPS 28.57 -107.69 48.65 -0.90 171.43 -8.93 5.06 216.08%
EY 3.50 -0.93 2.06 -111.07 0.58 -11.20 19.75 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.14 0.18 0.12 0.08 0.22 0.17 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 18/12/02 26/09/02 18/06/02 29/03/02 24/12/01 27/09/01 28/05/01 -
Price 0.08 0.10 0.15 0.14 0.15 0.11 0.14 -
P/RPS 2.20 3.76 2.08 1.80 7.34 6.56 5.03 -42.29%
P/EPS 22.86 -76.92 40.54 -0.84 214.29 -6.55 5.91 145.80%
EY 4.38 -1.30 2.47 -119.00 0.47 -15.27 16.93 -59.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.10 0.15 0.11 0.10 0.16 0.20 -

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