[MEDIA] YoY Cumulative Quarter Result on 30-Nov-2001 [#1]

Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 45.72%
YoY- 73.18%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 77,980 61,450 0 64,890 65,727 58,627 0 -100.00%
PBT 6,969 8,475 0 635 -4,987 -5,336 0 -100.00%
Tax -1,818 -1,461 0 -1,992 4,987 5,336 0 -100.00%
NP 5,151 7,014 0 -1,357 0 0 0 -100.00%
-
NP to SH 5,284 7,014 0 -1,357 -5,060 -5,187 0 -100.00%
-
Tax Rate 26.09% 17.24% - 313.70% - - - -
Total Cost 72,829 54,436 0 66,247 65,727 58,627 0 -100.00%
-
Net Worth 236,701 209,934 0 -378,263 -379,789 -209,209 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 236,701 209,934 0 -378,263 -379,789 -209,209 0 -100.00%
NOSH 539,183 539,538 170,321 169,624 170,370 172,900 170,378 -1.22%
Ratio Analysis
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 6.61% 11.41% 0.00% -2.09% 0.00% 0.00% 0.00% -
ROE 2.23% 3.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 14.46 11.39 0.00 38.25 38.58 33.91 0.00 -100.00%
EPS 0.98 1.30 0.00 -0.80 -2.97 -3.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.3891 0.00 -2.23 -2.2292 -1.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 169,624
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 7.03 5.54 0.00 5.85 5.93 5.29 0.00 -100.00%
EPS 0.48 0.63 0.00 -0.12 -0.46 -0.47 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.1893 0.00 -0.341 -0.3424 -0.1886 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 - - -
Price 1.45 1.79 0.69 1.36 3.90 0.00 0.00 -
P/RPS 10.03 15.72 0.00 3.56 10.11 0.00 0.00 -100.00%
P/EPS 147.96 137.69 0.00 -170.00 -131.31 0.00 0.00 -100.00%
EY 0.68 0.73 0.00 -0.59 -0.76 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.60 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 19/05/05 19/05/04 - 31/01/02 08/02/01 10/02/00 - -
Price 1.63 1.67 0.00 1.44 2.88 11.00 0.00 -
P/RPS 11.27 14.66 0.00 3.76 7.47 32.44 0.00 -100.00%
P/EPS 166.33 128.46 0.00 -180.00 -96.97 -366.67 0.00 -100.00%
EY 0.60 0.78 0.00 -0.56 -1.03 -0.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 4.29 0.00 0.00 0.00 0.00 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