[ECM] YoY Quarter Result on 30-Apr-2002 [#1]

Announcement Date
18-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 103.48%
YoY- -74.42%
View:
Show?
Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 20,165 24,266 9,046 17,768 4,177 14,350 0 -100.00%
PBT 13,184 8,843 -2,569 1,260 4,218 7,898 0 -100.00%
Tax -631 -510 -273 -350 -661 -3,056 0 -100.00%
NP 12,553 8,333 -2,842 910 3,557 4,842 0 -100.00%
-
NP to SH 12,553 8,333 -2,842 910 3,557 4,842 0 -100.00%
-
Tax Rate 4.79% 5.77% - 27.78% 15.67% 38.69% - -
Total Cost 7,612 15,933 11,888 16,858 620 9,508 0 -100.00%
-
Net Worth 682,356 657,226 603,425 245,896 104,353 261,770 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 682,356 657,226 603,425 245,896 104,353 261,770 0 -100.00%
NOSH 774,876 771,574 768,108 245,945 150,084 151,312 0 -100.00%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 62.25% 34.34% -31.42% 5.12% 85.16% 33.74% 0.00% -
ROE 1.84% 1.27% -0.47% 0.37% 3.41% 1.85% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 2.60 3.14 1.18 7.22 2.78 9.48 0.00 -100.00%
EPS 1.62 1.08 -0.37 0.37 2.37 3.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8806 0.8518 0.7856 0.9998 0.6953 1.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 245,945
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 4.07 4.90 1.83 3.59 0.84 2.90 0.00 -100.00%
EPS 2.53 1.68 -0.57 0.18 0.72 0.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3777 1.3269 1.2183 0.4965 0.2107 0.5285 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 0.11 0.12 0.08 0.18 0.12 0.52 0.00 -
P/RPS 4.23 3.82 6.79 2.49 4.31 5.48 0.00 -100.00%
P/EPS 6.79 11.11 -21.62 48.65 5.06 16.25 0.00 -100.00%
EY 14.73 9.00 -4.63 2.06 19.75 6.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.10 0.18 0.17 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 27/06/05 23/06/04 30/06/03 18/06/02 28/05/01 29/06/00 - -
Price 0.12 0.10 0.10 0.15 0.14 0.32 0.00 -
P/RPS 4.61 3.18 8.49 2.08 5.03 3.37 0.00 -100.00%
P/EPS 7.41 9.26 -27.03 40.54 5.91 10.00 0.00 -100.00%
EY 13.50 10.80 -3.70 2.47 16.93 10.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.12 0.13 0.15 0.20 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