[MULPHA] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -142.14%
YoY- -4.32%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,352,368 705,624 688,036 736,448 557,084 1,030,024 5.59%
PBT 657,124 -34,968 -69,352 -18,040 -19,952 49,288 67.82%
Tax -145,160 -2,716 -1,904 18,040 19,952 -23,564 43.82%
NP 511,964 -37,684 -71,256 0 0 25,724 81.81%
-
NP to SH 511,964 -37,684 -71,256 -26,956 -25,840 25,724 81.81%
-
Tax Rate 22.09% - - - - 47.81% -
Total Cost 840,404 743,308 759,292 736,448 557,084 1,004,300 -3.49%
-
Net Worth 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 1,106,975 10.44%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,819,479 1,582,727 1,366,186 1,320,293 1,263,912 1,106,975 10.44%
NOSH 1,254,813 1,256,133 1,339,398 1,375,306 1,404,347 1,054,262 3.54%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 37.86% -5.34% -10.36% 0.00% 0.00% 2.50% -
ROE 28.14% -2.38% -5.22% -2.04% -2.04% 2.32% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 107.77 56.17 51.37 53.55 39.67 97.70 1.98%
EPS 40.80 -3.00 -5.32 -1.96 -1.84 2.44 75.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.26 1.02 0.96 0.90 1.05 6.66%
Adjusted Per Share Value based on latest NOSH - 1,375,306
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 434.40 226.65 221.00 236.56 178.94 330.85 5.59%
EPS 164.45 -12.10 -22.89 -8.66 -8.30 8.26 81.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8444 5.0839 4.3883 4.2409 4.0598 3.5557 10.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.61 0.76 0.38 0.44 0.31 0.95 -
P/RPS 0.57 1.35 0.74 0.82 0.78 0.97 -10.08%
P/EPS 1.50 -25.33 -7.14 -22.45 -16.85 38.93 -47.84%
EY 66.89 -3.95 -14.00 -4.45 -5.94 2.57 91.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.37 0.46 0.34 0.90 -14.13%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/05/05 21/05/04 27/05/03 28/05/02 29/05/01 26/05/00 -
Price 0.50 0.64 0.41 0.53 0.31 0.68 -
P/RPS 0.46 1.14 0.80 0.99 0.78 0.70 -8.04%
P/EPS 1.23 -21.33 -7.71 -27.04 -16.85 27.87 -46.40%
EY 81.60 -4.69 -12.98 -3.70 -5.94 3.59 86.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.40 0.55 0.34 0.65 -12.14%

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