[QUALITY] QoQ Quarter Result on 31-Jul-2002 [#2]

Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 274.12%
YoY- 1386.9%
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 37,167 37,647 42,015 38,914 28,489 33,515 28,975 18.11%
PBT 2,690 -3,583 4,827 5,314 1,497 3,662 1,294 63.10%
Tax -1,530 -26 -1,336 -660 -253 272 -793 55.16%
NP 1,160 -3,609 3,491 4,654 1,244 3,934 501 75.28%
-
NP to SH 27 -3,609 3,484 4,654 1,244 3,934 501 -85.80%
-
Tax Rate 56.88% - 27.68% 12.42% 16.90% -7.43% 61.28% -
Total Cost 36,007 41,256 38,524 34,260 27,245 29,581 28,474 16.98%
-
Net Worth 2,819 121,253 124,306 121,781 115,879 114,670 105,209 -91.10%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 2,819 121,253 124,306 121,781 115,879 114,670 105,209 -91.10%
NOSH 1,330 57,194 57,021 57,174 56,803 56,767 50,100 -91.15%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 3.12% -9.59% 8.31% 11.96% 4.37% 11.74% 1.73% -
ROE 0.96% -2.98% 2.80% 3.82% 1.07% 3.43% 0.48% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 2,794.41 65.82 73.68 68.06 50.15 59.04 57.83 1236.11%
EPS 2.03 -6.31 6.11 8.14 2.19 6.93 1.00 60.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.18 2.13 2.04 2.02 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 57,174
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 64.12 64.95 72.49 67.14 49.15 57.82 49.99 18.10%
EPS 0.05 -6.23 6.01 8.03 2.15 6.79 0.86 -85.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 2.0919 2.1446 2.1011 1.9992 1.9784 1.8152 -91.10%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.26 1.40 1.35 1.45 1.87 1.49 1.22 -
P/RPS 0.05 2.13 1.83 2.13 3.73 2.52 2.11 -91.80%
P/EPS 62.07 -22.19 22.09 17.81 85.39 21.50 122.00 -36.34%
EY 1.61 -4.51 4.53 5.61 1.17 4.65 0.82 56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.68 0.92 0.74 0.58 1.14%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 14/04/03 19/12/02 25/09/02 25/06/02 05/04/02 31/12/01 -
Price 1.40 1.26 1.25 1.30 1.45 1.51 1.40 -
P/RPS 0.05 1.91 1.70 1.91 2.89 2.56 2.42 -92.52%
P/EPS 68.97 -19.97 20.46 15.97 66.21 21.79 140.00 -37.70%
EY 1.45 -5.01 4.89 6.26 1.51 4.59 0.71 61.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.57 0.61 0.71 0.75 0.67 -1.00%

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