[LATEXX] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.45%
YoY- -0.65%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 56,550 59,619 66,043 63,579 70,487 86,688 103,941 -33.33%
PBT -12,851 -13,853 -19,042 -20,396 -25,004 -22,641 -22,759 -31.66%
Tax -17 -17 1 37 39 38 184 -
NP -12,868 -13,870 -19,041 -20,359 -24,965 -22,603 -22,575 -31.22%
-
NP to SH -12,868 -13,870 -19,041 -20,359 -24,965 -22,603 -22,575 -31.22%
-
Tax Rate - - - - - - - -
Total Cost 69,418 73,489 85,084 83,938 95,452 109,291 126,516 -32.95%
-
Net Worth 13,978 16,456 20,551 23,032 24,580 32,205 36,896 -47.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 13,978 16,456 20,551 23,032 24,580 32,205 36,896 -47.61%
NOSH 82,227 82,282 82,207 82,260 79,291 74,895 78,503 3.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -22.76% -23.26% -28.83% -32.02% -35.42% -26.07% -21.72% -
ROE -92.05% -84.28% -92.65% -88.39% -101.57% -70.18% -61.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.77 72.46 80.34 77.29 88.90 115.74 132.40 -35.35%
EPS -15.65 -16.86 -23.16 -24.75 -31.49 -30.18 -28.76 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.25 0.28 0.31 0.43 0.47 -49.20%
Adjusted Per Share Value based on latest NOSH - 82,260
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.67 24.95 27.64 26.61 29.50 36.28 43.50 -33.32%
EPS -5.39 -5.80 -7.97 -8.52 -10.45 -9.46 -9.45 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0689 0.086 0.0964 0.1029 0.1348 0.1544 -47.60%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.89 0.95 1.01 0.98 0.78 1.00 1.05 -
P/RPS 1.29 1.31 1.26 1.27 0.88 0.86 0.79 38.62%
P/EPS -5.69 -5.64 -4.36 -3.96 -2.48 -3.31 -3.65 34.40%
EY -17.58 -17.74 -22.93 -25.25 -40.37 -30.18 -27.39 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.24 4.75 4.04 3.50 2.52 2.33 2.23 76.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 29/08/03 30/05/03 27/02/03 29/11/02 -
Price 0.64 0.98 0.95 1.10 0.89 0.89 1.07 -
P/RPS 0.93 1.35 1.18 1.42 1.00 0.77 0.81 9.63%
P/EPS -4.09 -5.81 -4.10 -4.44 -2.83 -2.95 -3.72 6.51%
EY -24.45 -17.20 -24.38 -22.50 -35.38 -33.91 -26.88 -6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 4.90 3.80 3.93 2.87 2.07 2.28 39.54%

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