[ECM] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 132.76%
YoY- 76.08%
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 82,325 82,117 60,777 38,406 11,870 73,981 115,506 0.36%
PBT 61,006 26,256 -1,114 4,160 8,238 -140,305 -78,180 -
Tax -2,456 -2,081 -929 -1,450 -6,700 140,305 78,180 -
NP 58,550 24,174 -2,044 2,709 1,538 0 0 -100.00%
-
NP to SH 58,550 24,174 -2,044 2,709 1,538 -162,408 -88,676 -
-
Tax Rate 4.03% 7.93% - 34.86% 81.33% - - -
Total Cost 23,774 57,942 62,821 35,697 10,332 73,981 115,506 1.69%
-
Net Worth 711,328 666,989 611,053 0 253,163 132,006 283,743 -0.97%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 711,328 666,989 611,053 0 253,163 132,006 283,743 -0.97%
NOSH 778,599 771,531 766,499 414,693 174,848 150,007 150,128 -1.73%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 71.12% 29.44% -3.36% 7.05% 12.96% 0.00% 0.00% -
ROE 8.23% 3.62% -0.33% 0.00% 0.61% -123.03% -31.25% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 10.57 10.64 7.93 9.26 6.79 49.32 76.94 2.13%
EPS 7.52 3.13 -0.27 0.84 0.88 -108.27 -59.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.8645 0.7972 0.00 1.4479 0.88 1.89 0.77%
Adjusted Per Share Value based on latest NOSH - 414,285
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 16.62 16.58 12.27 7.75 2.40 14.94 23.32 0.36%
EPS 11.82 4.88 -0.41 0.55 0.31 -32.79 -17.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4362 1.3467 1.2337 0.00 0.5111 0.2665 0.5729 -0.97%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.12 0.10 0.17 0.10 0.12 0.24 0.00 -
P/RPS 1.13 0.94 2.14 1.08 1.77 0.49 0.00 -100.00%
P/EPS 1.60 3.19 -63.75 15.31 13.64 -0.22 0.00 -100.00%
EY 62.67 31.33 -1.57 6.53 7.33 -451.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.21 0.00 0.08 0.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 21/12/00 30/12/99 -
Price 0.14 0.10 0.15 0.08 0.15 0.16 0.00 -
P/RPS 1.32 0.94 1.89 0.86 2.21 0.32 0.00 -100.00%
P/EPS 1.86 3.19 -56.25 12.24 17.05 -0.15 0.00 -100.00%
EY 53.71 31.33 -1.78 8.17 5.87 -676.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.12 0.19 0.00 0.10 0.18 0.00 -100.00%

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