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

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 551.19%
YoY- 382.93%
Quarter Report
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 67,265 53,540 48,362 32,507 27,426 20,667 25,720 89.48%
PBT 8,952 4,199 5,499 3,803 -750 -18,806 -821 -
Tax -1,533 -1,396 -1,264 -577 35 338 821 -
NP 7,419 2,803 4,235 3,226 -715 -18,468 0 -
-
NP to SH 7,419 2,803 4,235 3,226 -715 -18,468 -1,028 -
-
Tax Rate 17.12% 33.25% 22.99% 15.17% - - - -
Total Cost 59,846 50,737 44,127 29,281 28,141 39,135 25,720 75.32%
-
Net Worth 105,985 104,700 101,802 112,909 107,740 112,904 114,661 -5.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,891 - - - 2,359 - - -
Div Payout % 65.93% - - - 0.00% - - -
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 105,985 104,700 101,802 112,909 107,740 112,904 114,661 -5.09%
NOSH 81,527 82,441 81,442 80,650 78,642 80,646 79,076 2.05%
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 11.03% 5.24% 8.76% 9.92% -2.61% -89.36% 0.00% -
ROE 7.00% 2.68% 4.16% 2.86% -0.66% -16.36% -0.90% -
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 82.51 64.94 59.38 40.31 34.87 25.63 32.53 85.67%
EPS 9.10 3.40 5.20 4.00 -0.90 -22.90 -1.30 -
DPS 6.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.30 1.27 1.25 1.40 1.37 1.40 1.45 -7.00%
Adjusted Per Share Value based on latest NOSH - 80,650
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.45 47.32 42.74 28.73 24.24 18.27 22.73 89.49%
EPS 6.56 2.48 3.74 2.85 -0.63 -16.32 -0.91 -
DPS 4.32 0.00 0.00 0.00 2.09 0.00 0.00 -
NAPS 0.9367 0.9254 0.8998 0.9979 0.9523 0.9979 1.0134 -5.09%
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 4.28 3.70 3.00 1.81 2.50 2.40 2.90 -
P/RPS 5.19 5.70 5.05 4.49 7.17 9.37 8.92 -30.23%
P/EPS 47.03 108.82 57.69 45.25 -274.98 -10.48 -223.08 -
EY 2.13 0.92 1.73 2.21 -0.36 -9.54 -0.45 -
DY 1.40 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 3.29 2.91 2.40 1.29 1.82 1.71 2.00 39.22%
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 24/02/04 13/11/03 21/08/03 29/05/03 25/02/03 13/01/03 22/08/02 -
Price 4.56 4.36 3.52 2.57 1.98 2.30 2.98 -
P/RPS 5.53 6.71 5.93 6.38 5.68 8.98 9.16 -28.50%
P/EPS 50.11 128.24 67.69 64.25 -217.78 -10.04 -229.23 -
EY 2.00 0.78 1.48 1.56 -0.46 -9.96 -0.44 -
DY 1.32 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 3.51 3.43 2.82 1.84 1.45 1.64 2.06 42.51%

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