[MAXBIZ] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
22-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 23.18%
YoY- 9.44%
Quarter Report
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 47,536 49,959 54,360 71,029 86,866 100,411 129,109 -48.72%
PBT -53,835 -53,283 -52,354 -28,246 -36,767 -37,405 -35,912 31.08%
Tax -14 4,481 9,354 14,815 36,767 37,405 35,912 -
NP -53,849 -48,802 -43,000 -13,431 0 0 0 -
-
NP to SH -53,849 -53,297 -52,354 -28,246 -36,767 -37,411 -35,918 31.08%
-
Tax Rate - - - - - - - -
Total Cost 101,385 98,761 97,360 84,460 86,866 100,411 129,109 -14.92%
-
Net Worth -116,976 -111,999 -106,196 -72,194 -58,586 -54,188 -35,606 121.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -116,976 -111,999 -106,196 -72,194 -58,586 -54,188 -35,606 121.47%
NOSH 19,996 19,999 19,999 19,998 19,995 19,995 20,003 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -113.28% -97.68% -79.10% -18.91% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 237.73 249.80 271.81 355.17 434.43 502.16 645.43 -48.71%
EPS -269.30 -266.49 -261.78 -141.24 -183.88 -187.09 -179.56 31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.85 -5.60 -5.31 -3.61 -2.93 -2.71 -1.78 121.53%
Adjusted Per Share Value based on latest NOSH - 19,998
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 33.42 35.12 38.22 49.94 61.07 70.59 90.77 -48.72%
EPS -37.86 -37.47 -36.81 -19.86 -25.85 -26.30 -25.25 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8224 -0.7874 -0.7466 -0.5076 -0.4119 -0.381 -0.2503 121.49%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 28/02/02 22/01/02 29/08/01 31/05/01 28/02/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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