[ECM] QoQ TTM Result on 31-Oct-2003 [#3]

Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -61.76%
YoY- 89.87%
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 87,762 85,615 70,395 55,407 50,439 40,665 38,629 72.90%
PBT -230,323 -234,479 -245,891 4,289 5,037 4,418 8,247 -
Tax -7,445 -7,178 -6,941 -6,738 -6,551 -7,053 -7,130 2.92%
NP -237,768 -241,657 -252,832 -2,449 -1,514 -2,635 1,117 -
-
NP to SH -237,768 -241,657 -252,832 -2,449 -1,514 -2,635 1,117 -
-
Tax Rate - - - 157.10% 130.06% 159.64% 86.46% -
Total Cost 325,530 327,272 323,227 57,856 51,953 43,300 37,512 322.84%
-
Net Worth 658,473 657,226 649,988 586,511 627,738 603,425 335,424 56.84%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 658,473 657,226 649,988 586,511 627,738 603,425 335,424 56.84%
NOSH 767,540 771,574 772,324 735,714 792,999 768,108 427,619 47.74%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -270.92% -282.26% -359.16% -4.42% -3.00% -6.48% 2.89% -
ROE -36.11% -36.77% -38.90% -0.42% -0.24% -0.44% 0.33% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 11.43 11.10 9.11 7.53 6.36 5.29 9.03 17.03%
EPS -30.98 -31.32 -32.74 -0.33 -0.19 -0.34 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8579 0.8518 0.8416 0.7972 0.7916 0.7856 0.7844 6.15%
Adjusted Per Share Value based on latest NOSH - 735,714
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 17.72 17.29 14.21 11.19 10.18 8.21 7.80 72.90%
EPS -48.01 -48.79 -51.05 -0.49 -0.31 -0.53 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3295 1.3269 1.3123 1.1842 1.2674 1.2183 0.6772 56.85%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.11 0.12 0.14 0.17 0.12 0.08 0.10 -
P/RPS 0.96 1.08 1.54 2.26 1.89 1.51 1.11 -9.23%
P/EPS -0.36 -0.38 -0.43 -51.07 -62.85 -23.32 38.28 -
EY -281.62 -261.00 -233.83 -1.96 -1.59 -4.29 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.17 0.21 0.15 0.10 0.13 0.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 21/09/04 23/06/04 26/03/04 11/12/03 24/09/03 30/06/03 27/03/03 -
Price 0.11 0.10 0.15 0.15 0.12 0.10 0.08 -
P/RPS 0.96 0.90 1.65 1.99 1.89 1.89 0.89 5.18%
P/EPS -0.36 -0.32 -0.46 -45.06 -62.85 -29.15 30.63 -
EY -281.62 -313.20 -218.24 -2.22 -1.59 -3.43 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.18 0.19 0.15 0.13 0.10 19.13%

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