[LATEXX] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 58.28%
YoY- -125.11%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 12,135 17,938 17,567 11,979 18,559 15,474 25,846 -39.50%
PBT -5,016 -2,443 -2,144 -4,250 -10,205 -3,797 -8,568 -29.94%
Tax 0 -15 -2 0 18 21 8,568 -
NP -5,016 -2,458 -2,146 -4,250 -10,187 -3,776 0 -
-
NP to SH -5,016 -2,458 -2,146 -4,250 -10,187 -3,776 -6,752 -17.92%
-
Tax Rate - - - - - - - -
Total Cost 17,151 20,396 19,713 16,229 28,746 19,250 25,846 -23.86%
-
Net Worth 16,456 20,551 23,032 24,580 32,205 36,896 33,343 -37.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 16,456 20,551 23,032 24,580 32,205 36,896 33,343 -37.46%
NOSH 82,282 82,207 82,260 79,291 74,895 78,503 64,121 18.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -41.33% -13.70% -12.22% -35.48% -54.89% -24.40% 0.00% -
ROE -30.48% -11.96% -9.32% -17.29% -31.63% -10.23% -20.25% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.75 21.82 21.36 15.11 24.78 19.71 40.31 -48.74%
EPS -6.09 -2.99 -2.61 -5.36 -12.84 -4.81 -10.53 -30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.28 0.31 0.43 0.47 0.52 -47.02%
Adjusted Per Share Value based on latest NOSH - 79,291
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.08 7.51 7.35 5.01 7.77 6.48 10.82 -39.50%
EPS -2.10 -1.03 -0.90 -1.78 -4.26 -1.58 -2.83 -17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.086 0.0964 0.1029 0.1348 0.1544 0.1395 -37.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 1.01 0.98 0.78 1.00 1.05 1.73 -
P/RPS 6.44 4.63 4.59 5.16 4.04 5.33 4.29 31.00%
P/EPS -15.58 -33.78 -37.57 -14.55 -7.35 -21.83 -16.43 -3.47%
EY -6.42 -2.96 -2.66 -6.87 -13.60 -4.58 -6.09 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 4.04 3.50 2.52 2.33 2.23 3.33 26.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 30/05/03 27/02/03 29/11/02 06/09/02 -
Price 0.98 0.95 1.10 0.89 0.89 1.07 1.13 -
P/RPS 6.64 4.35 5.15 5.89 3.59 5.43 2.80 77.55%
P/EPS -16.08 -31.77 -42.17 -16.60 -6.54 -22.25 -10.73 30.85%
EY -6.22 -3.15 -2.37 -6.02 -15.28 -4.50 -9.32 -23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 3.80 3.93 2.87 2.07 2.28 2.17 71.86%

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