[MULPHA] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -110.22%
YoY- -4.32%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 382,422 329,202 195,381 184,112 394,053 232,680 205,458 51.14%
PBT 20,888 6,807 19,257 -4,510 92,885 4,913 10,308 59.92%
Tax -23,425 -6,844 -14,005 4,510 -26,966 -2,241 -8,477 96.55%
NP -2,537 -37 5,252 0 65,919 2,672 1,831 -
-
NP to SH -2,537 -37 5,252 -6,739 65,919 2,672 1,831 -
-
Tax Rate 112.15% 100.54% 72.73% - 29.03% 45.61% 82.24% -
Total Cost 384,959 329,239 190,129 184,112 328,134 230,008 203,627 52.71%
-
Net Worth 1,361,968 1,382,105 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 4.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,361,968 1,382,105 1,395,926 1,320,293 1,335,068 1,265,684 1,267,615 4.88%
NOSH 1,335,263 1,382,105 1,382,105 1,375,306 1,390,696 1,406,315 1,408,461 -3.48%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.66% -0.01% 2.69% 0.00% 16.73% 1.15% 0.89% -
ROE -0.19% 0.00% 0.38% -0.51% 4.94% 0.21% 0.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.64 23.82 14.14 13.39 28.33 16.55 14.59 56.58%
EPS -0.19 0.00 0.38 -0.49 4.74 0.19 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.01 0.96 0.96 0.90 0.90 8.67%
Adjusted Per Share Value based on latest NOSH - 1,375,306
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 122.84 105.74 62.76 59.14 126.57 74.74 66.00 51.13%
EPS -0.81 -0.01 1.69 -2.16 21.17 0.86 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3748 4.4395 4.4839 4.2409 4.2884 4.0655 4.0717 4.88%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.40 0.40 0.51 0.44 0.38 0.29 0.33 -
P/RPS 1.40 1.68 3.61 3.29 1.34 1.75 2.26 -27.26%
P/EPS -210.53 -14,941.68 134.21 -89.80 8.02 152.63 253.85 -
EY -0.47 -0.01 0.75 -1.11 12.47 0.66 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.50 0.46 0.40 0.32 0.37 3.56%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 27/08/02 28/05/02 28/02/02 29/11/01 29/08/01 -
Price 0.40 0.42 0.50 0.53 0.38 0.42 0.37 -
P/RPS 1.40 1.76 3.54 3.96 1.34 2.54 2.54 -32.70%
P/EPS -210.53 -15,688.76 131.58 -108.16 8.02 221.05 284.62 -
EY -0.47 -0.01 0.76 -0.92 12.47 0.45 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.50 0.55 0.40 0.47 0.41 -3.27%

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