[ASIAPAC] YoY Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -450.33%
YoY- -509.68%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 54,586 42,520 2,145 16,240 15,103 19,341 0 -100.00%
PBT 3,766 4,490 -2,658 -26,542 -4,677 -9,035 0 -100.00%
Tax -1,867 -434 -3 26,542 4,677 9,035 0 -100.00%
NP 1,899 4,056 -2,661 0 0 0 0 -100.00%
-
NP to SH 1,892 4,056 -2,661 -25,826 -4,236 -8,293 0 -100.00%
-
Tax Rate 49.58% 9.67% - - - - - -
Total Cost 52,687 38,464 4,806 16,240 15,103 19,341 0 -100.00%
-
Net Worth 74,196 68,807 131,276 17,497 24,505 104,974 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 74,196 68,807 131,276 17,497 24,505 104,974 0 -100.00%
NOSH 370,980 362,142 354,800 349,945 350,082 349,915 350,308 -0.06%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.48% 9.54% -124.06% 0.00% 0.00% 0.00% 0.00% -
ROE 2.55% 5.89% -2.03% -147.60% -17.29% -7.90% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.71 11.74 0.60 4.64 4.31 5.53 0.00 -100.00%
EPS 0.52 1.12 -0.75 -7.38 -1.21 -2.37 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.37 0.05 0.07 0.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 349,945
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.67 2.86 0.14 1.09 1.01 1.30 0.00 -100.00%
EPS 0.13 0.27 -0.18 -1.73 -0.28 -0.56 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0462 0.0882 0.0118 0.0165 0.0705 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.12 0.14 0.14 0.25 0.16 0.49 0.00 -
P/RPS 0.82 1.19 23.16 5.39 3.71 8.87 0.00 -100.00%
P/EPS 23.53 12.50 -18.67 -3.39 -13.22 -20.68 0.00 -100.00%
EY 4.25 8.00 -5.36 -29.52 -7.56 -4.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.38 5.00 2.29 1.63 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 27/08/04 28/08/03 30/08/02 28/08/01 30/08/00 - -
Price 0.12 0.14 0.17 0.19 0.25 0.38 0.00 -
P/RPS 0.82 1.19 28.12 4.09 5.79 6.87 0.00 -100.00%
P/EPS 23.53 12.50 -22.67 -2.57 -20.66 -16.03 0.00 -100.00%
EY 4.25 8.00 -4.41 -38.84 -4.84 -6.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.46 3.80 3.57 1.27 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