[WONG] QoQ Quarter Result on 31-Oct-2001 [#4]

Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- -473.08%
YoY- -151.2%
Quarter Report
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 12,008 6,557 5,150 5,294 5,631 4,399 7,044 42.84%
PBT 618 -598 -657 -1,120 -211 -1,364 797 -15.63%
Tax -35 598 657 1,120 211 1,364 -24 28.68%
NP 583 0 0 0 0 0 773 -17.18%
-
NP to SH 583 -565 -576 -1,192 -208 -1,272 773 -17.18%
-
Tax Rate 5.66% - - - - - 3.01% -
Total Cost 11,425 6,557 5,150 5,294 5,631 4,399 6,271 49.33%
-
Net Worth 74,757 70,144 68,840 67,687 70,120 71,199 72,493 2.07%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 74,757 70,144 68,840 67,687 70,120 71,199 72,493 2.07%
NOSH 44,503 42,164 41,142 40,134 40,000 39,999 40,051 7.30%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 4.86% 0.00% 0.00% 0.00% 0.00% 0.00% 10.97% -
ROE 0.78% -0.81% -0.84% -1.76% -0.30% -1.79% 1.07% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 26.98 15.55 12.52 13.19 14.08 11.00 17.59 33.10%
EPS 1.31 -1.34 -1.40 -2.97 -0.52 -3.18 1.93 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6798 1.6636 1.6732 1.6865 1.753 1.78 1.81 -4.86%
Adjusted Per Share Value based on latest NOSH - 40,134
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 4.76 2.60 2.04 2.10 2.23 1.74 2.79 42.92%
EPS 0.23 -0.22 -0.23 -0.47 -0.08 -0.50 0.31 -18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2965 0.2782 0.273 0.2684 0.2781 0.2824 0.2875 2.08%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.50 1.95 1.10 0.86 1.00 1.08 1.18 -
P/RPS 5.56 12.54 8.79 6.52 7.10 9.82 6.71 -11.81%
P/EPS 114.50 -145.52 -78.57 -28.96 -192.31 -33.96 61.14 52.10%
EY 0.87 -0.69 -1.27 -3.45 -0.52 -2.94 1.64 -34.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 0.66 0.51 0.57 0.61 0.65 23.37%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 28/06/02 29/03/02 28/12/01 27/09/01 29/06/01 29/03/01 -
Price 1.21 1.55 1.62 1.01 0.80 0.90 1.05 -
P/RPS 4.48 9.97 12.94 7.66 5.68 8.18 5.97 -17.46%
P/EPS 92.37 -115.67 -115.71 -34.01 -153.85 -28.30 54.40 42.46%
EY 1.08 -0.86 -0.86 -2.94 -0.65 -3.53 1.84 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 0.97 0.60 0.46 0.51 0.58 15.55%

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