[MAXBIZ] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 15.37%
YoY- -61.33%
Quarter Report
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,253 37,695 36,262 42,938 47,536 49,959 54,360 -16.84%
PBT -23,411 -22,609 -23,423 -45,556 -53,835 -53,283 -52,354 -41.60%
Tax 0 0 -14 -14 -14 4,481 9,354 -
NP -23,411 -22,609 -23,437 -45,570 -53,849 -48,802 -43,000 -33.39%
-
NP to SH -23,411 -22,609 -23,437 -45,570 -53,849 -53,297 -52,354 -41.60%
-
Tax Rate - - - - - - - -
Total Cost 64,664 60,304 59,699 88,508 101,385 98,761 97,360 -23.93%
-
Net Worth -149,974 -144,199 -139,199 -122,247 -116,976 -111,999 -106,196 25.95%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -149,974 -144,199 -139,199 -122,247 -116,976 -111,999 -106,196 25.95%
NOSH 19,996 19,999 19,999 20,007 19,996 19,999 19,999 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -56.75% -59.98% -64.63% -106.13% -113.28% -97.68% -79.10% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 206.30 188.48 181.31 214.61 237.73 249.80 271.81 -16.83%
EPS -117.08 -113.05 -117.19 -227.76 -269.30 -266.49 -261.78 -41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -7.50 -7.21 -6.96 -6.11 -5.85 -5.60 -5.31 25.96%
Adjusted Per Share Value based on latest NOSH - 20,007
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.00 26.50 25.49 30.19 33.42 35.12 38.22 -16.85%
EPS -16.46 -15.90 -16.48 -32.04 -37.86 -37.47 -36.81 -41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0544 -1.0138 -0.9787 -0.8595 -0.8224 -0.7874 -0.7466 25.95%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.07 -0.07 0.00 0.00 0.00 0.00 0.00 -
EY -1,463.44 -1,413.06 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 29/08/02 31/05/02 28/02/02 -
Price 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.04 0.04 0.00 0.00 0.00 0.00 -
P/EPS -0.07 -0.07 -0.07 0.00 0.00 0.00 0.00 -
EY -1,463.44 -1,413.06 -1,464.81 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