[CME] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
15-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ--%
YoY- 67.5%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,569 239 77,057 927 3,662 200 30,939 -72.15%
PBT -606 -1,957 6,790 -1,244 -2,028 -2,500 3,206 -
Tax 606 1,957 -753 1,244 2,028 2,500 -497 -
NP 0 0 6,037 0 0 0 2,709 -
-
NP to SH -606 -1,957 6,037 -1,244 0 -2,500 2,709 -
-
Tax Rate - - 11.09% - - - 15.50% -
Total Cost 4,569 239 71,020 927 3,662 200 28,230 -70.40%
-
Net Worth 34,792 35,355 37,253 31,338 32,692 34,807 37,062 -4.13%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 34,792 35,355 37,253 31,338 32,692 34,807 37,062 -4.13%
NOSH 19,116 19,111 19,104 19,109 19,230 19,230 19,104 0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 7.83% 0.00% 0.00% 0.00% 8.76% -
ROE -1.74% -5.54% 16.21% -3.97% 0.00% -7.18% 7.31% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 23.90 1.25 403.35 4.85 19.04 1.04 161.95 -72.17%
EPS -3.17 -10.24 31.60 -6.51 -11.00 -13.00 14.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.85 1.95 1.64 1.70 1.81 1.94 -4.17%
Adjusted Per Share Value based on latest NOSH - 19,109
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 0.44 0.02 7.35 0.09 0.35 0.02 2.95 -71.97%
EPS -0.06 -0.19 0.58 -0.12 -11.00 -0.24 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0337 0.0355 0.0299 0.0312 0.0332 0.0354 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.11 0.10 0.09 0.08 0.11 0.15 0.23 -
P/RPS 0.46 8.00 0.02 1.65 0.58 14.42 0.14 121.49%
P/EPS -3.47 -0.98 0.28 -1.23 -1.00 -1.15 1.62 -
EY -28.82 -102.40 351.11 -81.38 -100.00 -86.67 61.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.05 0.06 0.08 0.12 -37.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 27/02/02 15/01/02 20/08/01 17/07/01 09/04/01 -
Price 0.10 0.11 0.10 0.10 0.09 0.09 0.14 -
P/RPS 0.42 8.80 0.02 2.06 0.47 8.65 0.09 180.04%
P/EPS -3.15 -1.07 0.32 -1.54 -0.82 -0.69 0.99 -
EY -31.70 -93.09 316.00 -65.10 -122.22 -144.44 101.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.05 0.06 0.05 0.05 0.07 -20.14%

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