[DATAPRP] QoQ TTM Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -859.85%
YoY- -396.98%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,794 98,056 101,449 97,091 103,684 113,924 119,899 -15.06%
PBT -40,545 -41,020 -38,134 -35,666 -4,002 7,062 10,912 -
Tax -807 1,469 1,687 1,745 468 -2,011 -2,557 -53.54%
NP -41,352 -39,551 -36,447 -33,921 -3,534 5,051 8,355 -
-
NP to SH -41,352 -39,551 -36,447 -33,921 -3,534 5,051 8,355 -
-
Tax Rate - - - - - 28.48% 23.43% -
Total Cost 135,146 137,607 137,896 131,012 107,218 108,873 111,544 13.61%
-
Net Worth 21,734 25,968 26,457 31,970 -2,837 559 3,637 228.23%
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 21,734 25,968 26,457 31,970 -2,837 559 3,637 228.23%
NOSH 63,923 63,337 61,529 61,480 56,743 55,991 55,967 9.23%
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 -44.09% -40.34% -35.93% -34.94% -3.41% 4.43% 6.97% -
ROE -190.26% -152.31% -137.76% -106.10% 0.00% 902.11% 229.67% -
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 146.73 154.82 164.88 157.92 182.72 203.47 214.23 -22.24%
EPS -64.69 -62.45 -59.24 -55.17 -6.23 9.02 14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.41 0.43 0.52 -0.05 0.01 0.065 200.42%
Adjusted Per Share Value based on latest NOSH - 61,480
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.70 13.28 13.74 13.15 14.04 15.43 16.23 -15.04%
EPS -5.60 -5.36 -4.94 -4.59 -0.48 0.68 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0294 0.0352 0.0358 0.0433 -0.0038 0.0008 0.0049 229.11%
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 31/05/02 -
Price 1.72 1.52 1.47 1.16 1.33 2.06 2.38 -
P/RPS 1.17 0.98 0.89 0.73 0.73 1.01 1.11 3.56%
P/EPS -2.66 -2.43 -2.48 -2.10 -21.36 22.84 15.94 -
EY -37.61 -41.08 -40.30 -47.56 -4.68 4.38 6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 3.71 3.42 2.23 0.00 206.00 36.62 -73.17%
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 28/11/03 29/08/03 30/05/03 27/02/03 - - -
Price 1.65 1.79 1.70 1.37 1.34 0.00 0.00 -
P/RPS 1.12 1.16 1.03 0.87 0.73 0.00 0.00 -
P/EPS -2.55 -2.87 -2.87 -2.48 -21.52 0.00 0.00 -
EY -39.21 -34.89 -34.84 -40.27 -4.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 4.37 3.95 2.63 0.00 0.00 0.00 -

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