[ECM] YoY Quarter Result on 31-Jan-2003 [#4]

Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -163.1%
YoY- 96.51%
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 16,237 26,984 24,812 9,824 12,192 7,233 8,574 11.21%
PBT 8,725 11,953 -245,053 5,127 -25,607 -7,810 -38,320 -
Tax 171 -5,709 -6,245 -6,042 25,607 7,810 38,320 -59.39%
NP 8,896 6,244 -251,298 -915 0 0 0 -
-
NP to SH 8,896 6,244 -251,298 -915 -26,184 -9,933 -29,754 -
-
Tax Rate -1.96% 47.76% - 117.85% - - - -
Total Cost 7,341 20,740 276,110 10,739 12,192 7,233 8,574 -2.55%
-
Net Worth 721,617 672,300 649,988 335,424 204,316 100,499 254,467 18.95%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - 7,706 - - - - - -
Div Payout % - 123.42% - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 721,617 672,300 649,988 335,424 204,316 100,499 254,467 18.95%
NOSH 779,200 770,632 772,324 427,619 157,166 149,999 150,057 31.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 54.79% 23.14% -1,012.81% -9.31% 0.00% 0.00% 0.00% -
ROE 1.23% 0.93% -38.66% -0.27% -12.82% -9.88% -11.69% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 2.08 3.50 3.21 2.30 7.76 4.82 5.71 -15.47%
EPS 1.27 0.81 -32.54 -0.13 -16.66 -6.62 -19.82 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9261 0.8724 0.8416 0.7844 1.30 0.67 1.6958 -9.58%
Adjusted Per Share Value based on latest NOSH - 427,619
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 3.28 5.45 5.01 1.98 2.46 1.46 1.73 11.24%
EPS 1.80 1.26 -50.74 -0.18 -5.29 -2.01 -6.01 -
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4569 1.3574 1.3123 0.6772 0.4125 0.2029 0.5138 18.95%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.17 0.11 0.14 0.10 0.15 0.21 0.56 -
P/RPS 8.16 3.14 4.36 4.35 1.93 4.36 9.80 -3.00%
P/EPS 14.89 13.58 -0.43 -46.73 -0.90 -3.17 -2.82 -
EY 6.72 7.37 -232.41 -2.14 -111.07 -31.53 -35.41 -
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.17 0.13 0.12 0.31 0.33 -9.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 23/03/05 26/03/04 27/03/03 29/03/02 29/03/01 27/04/00 -
Price 0.15 0.15 0.15 0.08 0.14 0.13 0.51 -
P/RPS 7.20 4.28 4.67 3.48 1.80 2.70 8.93 -3.52%
P/EPS 13.14 18.51 -0.46 -37.39 -0.84 -1.96 -2.57 -
EY 7.61 5.40 -216.92 -2.67 -119.00 -50.94 -38.88 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.18 0.10 0.11 0.19 0.30 -9.93%

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