[JAVA] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Announcement Date
04-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -12.33%
YoY- -84.1%
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 210,500 245,762 10,928 10,934 19,214 85,218 38,666 -1.78%
PBT 14,030 102,292 -9,534 -15,052 -8,176 -34,082 -24,438 -
Tax -1,126 -15,340 0 0 0 34,082 24,438 -
NP 12,904 86,952 -9,534 -15,052 -8,176 0 0 -100.00%
-
NP to SH 12,904 86,952 -9,534 -15,052 -8,176 -34,082 -24,438 -
-
Tax Rate 8.03% 15.00% - - - - - -
Total Cost 197,596 158,810 20,462 25,986 27,390 85,218 38,666 -1.71%
-
Net Worth 0 30,173 -133,826 -123,486 -71,206 -57,554 -40,034 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 0 30,173 -133,826 -123,486 -71,206 -57,554 -40,034 -
NOSH 144,531 64,199 83,485 83,436 83,428 83,411 83,406 -0.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.13% 35.38% -87.24% -137.66% -42.55% 0.00% 0.00% -
ROE 0.00% 288.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 145.64 382.81 13.09 13.10 23.03 102.17 46.36 -1.20%
EPS 7.82 135.44 -11.42 -18.04 -9.80 -40.86 -29.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.47 -1.603 -1.48 -0.8535 -0.69 -0.48 -
Adjusted Per Share Value based on latest NOSH - 83,353
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 121.40 141.73 6.30 6.31 11.08 49.15 22.30 -1.78%
EPS 7.44 50.15 -5.50 -8.68 -4.72 -19.66 -14.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.174 -0.7718 -0.7122 -0.4107 -0.3319 -0.2309 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.75 1.57 1.20 1.20 13.70 32.20 0.00 -
P/RPS 0.51 0.41 9.17 9.16 59.49 31.52 0.00 -100.00%
P/EPS 8.40 1.16 -10.51 -6.65 -139.80 -78.81 0.00 -100.00%
EY 11.90 86.27 -9.52 -15.03 -0.72 -1.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 31/03/05 26/02/04 04/04/03 08/04/02 28/02/01 25/02/00 -
Price 0.65 1.00 1.20 1.20 7.80 24.00 250.00 -
P/RPS 0.45 0.26 9.17 9.16 33.87 23.49 539.27 7.82%
P/EPS 7.28 0.74 -10.51 -6.65 -79.59 -58.74 -853.24 -
EY 13.74 135.44 -9.52 -15.03 -1.26 -1.70 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.13 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