[MWE] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1242.86%
YoY- 79.5%
Quarter Report
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 128,805 105,769 129,196 131,795 127,430 101,787 96,310 21.45%
PBT 4,656 1,348 -9,547 1,040 5,689 568 -13,193 -
Tax -4,631 -2,355 -2,310 -5,120 -5,332 -568 13,193 -
NP 25 -1,007 -11,857 -4,080 357 0 0 -
-
NP to SH 25 -1,007 -11,857 -4,080 357 -2,950 -15,851 -
-
Tax Rate 99.46% 174.70% - 492.31% 93.72% 100.00% - -
Total Cost 128,780 106,776 141,053 135,875 127,073 101,787 96,310 21.43%
-
Net Worth 250,000 209,791 208,237 227,134 233,099 232,234 229,422 5.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,082 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 250,000 209,791 208,237 227,134 233,099 232,234 229,422 5.91%
NOSH 250,000 209,791 208,237 210,309 209,999 209,219 208,565 12.87%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.02% -0.95% -9.18% -3.10% 0.28% 0.00% 0.00% -
ROE 0.01% -0.48% -5.69% -1.80% 0.15% -1.27% -6.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.52 50.42 62.04 62.67 60.68 48.65 46.18 7.58%
EPS 0.01 -0.48 -5.60 -1.94 0.17 -1.41 -7.60 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.08 1.11 1.11 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 210,309
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 55.63 45.68 55.79 56.92 55.03 43.96 41.59 21.46%
EPS 0.01 -0.43 -5.12 -1.76 0.15 -1.27 -6.85 -
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 1.0796 0.906 0.8993 0.9809 1.0067 1.0029 0.9908 5.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.41 0.37 0.36 0.46 0.54 0.51 0.52 -
P/RPS 0.80 0.73 0.58 0.73 0.89 1.05 1.13 -20.61%
P/EPS 4,100.00 -77.08 -6.32 -23.71 317.65 -36.17 -6.84 -
EY 0.02 -1.30 -15.82 -4.22 0.31 -2.76 -14.62 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.43 0.49 0.46 0.47 -8.72%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 30/05/02 28/02/02 -
Price 0.48 0.40 0.40 0.44 0.50 0.60 0.51 -
P/RPS 0.93 0.79 0.64 0.70 0.82 1.23 1.10 -10.61%
P/EPS 4,800.00 -83.33 -7.02 -22.68 294.12 -42.55 -6.71 -
EY 0.02 -1.20 -14.23 -4.41 0.34 -2.35 -14.90 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.40 0.41 0.45 0.54 0.46 2.88%

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