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

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 44.08%
YoY- -164.43%
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 17,567 11,979 18,559 15,474 25,846 28,180 28,936 -28.36%
PBT -2,144 -4,250 -10,205 -3,797 -8,568 -1,887 -9,090 -61.92%
Tax -2 0 18 21 8,568 1,887 9,090 -
NP -2,146 -4,250 -10,187 -3,776 0 0 0 -
-
NP to SH -2,146 -4,250 -10,187 -3,776 -6,752 -1,888 -9,027 -61.72%
-
Tax Rate - - - - - - - -
Total Cost 19,713 16,229 28,746 19,250 25,846 28,180 28,936 -22.63%
-
Net Worth 23,032 24,580 32,205 36,896 33,343 37,908 46,139 -37.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 23,032 24,580 32,205 36,896 33,343 37,908 46,139 -37.15%
NOSH 82,260 79,291 74,895 78,503 64,121 74,330 74,418 6.92%
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 -12.22% -35.48% -54.89% -24.40% 0.00% 0.00% 0.00% -
ROE -9.32% -17.29% -31.63% -10.23% -20.25% -4.98% -19.56% -
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 21.36 15.11 24.78 19.71 40.31 37.91 38.88 -32.99%
EPS -2.61 -5.36 -12.84 -4.81 -10.53 -2.54 -12.13 -64.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.43 0.47 0.52 0.51 0.62 -41.22%
Adjusted Per Share Value based on latest NOSH - 78,503
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.35 5.01 7.77 6.48 10.82 11.79 12.11 -28.38%
EPS -0.90 -1.78 -4.26 -1.58 -2.83 -0.79 -3.78 -61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.1029 0.1348 0.1544 0.1395 0.1587 0.1931 -37.14%
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 0.98 0.78 1.00 1.05 1.73 1.79 1.95 -
P/RPS 4.59 5.16 4.04 5.33 4.29 4.72 5.02 -5.81%
P/EPS -37.57 -14.55 -7.35 -21.83 -16.43 -70.47 -16.08 76.35%
EY -2.66 -6.87 -13.60 -4.58 -6.09 -1.42 -6.22 -43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.52 2.33 2.23 3.33 3.51 3.15 7.29%
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 29/08/03 30/05/03 27/02/03 29/11/02 06/09/02 28/05/02 08/04/02 -
Price 1.10 0.89 0.89 1.07 1.13 1.71 1.81 -
P/RPS 5.15 5.89 3.59 5.43 2.80 4.51 4.66 6.91%
P/EPS -42.17 -16.60 -6.54 -22.25 -10.73 -67.32 -14.92 100.28%
EY -2.37 -6.02 -15.28 -4.50 -9.32 -1.49 -6.70 -50.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 2.87 2.07 2.28 2.17 3.35 2.92 21.96%

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