[TA] QoQ Quarter Result on 31-Oct-2002 [#3]

Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -119.89%
YoY- 48.13%
Quarter Report
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 43,260 30,552 35,323 31,990 39,377 47,843 44,506 -1.88%
PBT 41,316 2,259 -2,344 -2,156 12,033 12,473 12,819 118.66%
Tax -4,398 -141 1,374 129 -1,841 -3,863 459 -
NP 36,918 2,118 -970 -2,027 10,192 8,610 13,278 98.09%
-
NP to SH 36,918 2,118 -970 -2,027 10,192 8,610 13,278 98.09%
-
Tax Rate 10.64% 6.24% - - 15.30% 30.97% -3.58% -
Total Cost 6,342 28,434 36,293 34,017 29,185 39,233 31,228 -65.55%
-
Net Worth 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 1,523,307 1,513,691 4.64%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,620,142 1,562,024 1,535,624 1,567,546 1,535,418 1,523,307 1,513,691 4.64%
NOSH 1,327,985 1,323,750 1,312,500 1,351,333 1,323,636 1,324,615 1,327,800 0.00%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 85.34% 6.93% -2.75% -6.34% 25.88% 18.00% 29.83% -
ROE 2.28% 0.14% -0.06% -0.13% 0.66% 0.57% 0.88% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 3.26 2.31 2.69 2.37 2.97 3.61 3.35 -1.80%
EPS 2.78 0.16 -0.07 -0.15 0.77 0.65 1.00 98.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.18 1.17 1.16 1.16 1.15 1.14 4.63%
Adjusted Per Share Value based on latest NOSH - 1,351,333
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.73 1.22 1.41 1.28 1.58 1.92 1.78 -1.88%
EPS 1.48 0.08 -0.04 -0.08 0.41 0.34 0.53 98.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6489 0.6256 0.615 0.6278 0.6149 0.6101 0.6062 4.65%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.73 0.50 0.54 0.58 0.70 0.94 0.74 -
P/RPS 22.41 21.66 20.06 24.50 23.53 26.03 22.08 0.99%
P/EPS 26.26 312.50 -730.67 -386.67 90.91 144.62 74.00 -49.97%
EY 3.81 0.32 -0.14 -0.26 1.10 0.69 1.35 100.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.46 0.50 0.60 0.82 0.65 -5.21%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/09/03 27/06/03 31/03/03 30/12/02 26/09/02 26/06/02 27/03/02 -
Price 0.81 0.66 0.49 0.50 0.59 0.75 0.74 -
P/RPS 24.87 28.60 18.21 21.12 19.83 20.77 22.08 8.27%
P/EPS 29.14 412.50 -663.02 -333.33 76.62 115.38 74.00 -46.36%
EY 3.43 0.24 -0.15 -0.30 1.31 0.87 1.35 86.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.42 0.43 0.51 0.65 0.65 1.02%

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