[JAVA] YoY Quarter Result on 31-Dec-2002 [#2]

Announcement Date
04-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -24.66%
YoY- -2333.16%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 58,558 65,837 2,096 2,934 3,936 19,256 11,169 -1.74%
PBT 4,339 47,648 -2,635 -4,176 187 -4,714 -5,978 -
Tax -345 -2,270 0 -540 0 4,714 5,978 -
NP 3,994 45,378 -2,635 -4,716 187 0 0 -100.00%
-
NP to SH 3,994 45,378 -2,635 -4,176 187 -4,714 -5,978 -
-
Tax Rate 7.95% 4.76% - - 0.00% - - -
Total Cost 54,564 20,459 4,731 7,650 3,749 19,256 11,169 -1.67%
-
Net Worth 0 32,076 -133,667 -123,362 -72,547 -57,569 -40,075 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 0 32,076 -133,667 -123,362 -72,547 -57,569 -40,075 -
NOSH 144,496 68,247 83,386 83,353 85,000 83,433 83,491 -0.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.82% 68.92% -125.72% -160.74% 4.75% 0.00% 0.00% -
ROE 0.00% 141.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 40.53 96.47 2.51 3.52 4.63 23.08 13.38 -1.17%
EPS 2.43 66.49 -3.16 -5.01 0.22 -5.65 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.47 -1.603 -1.48 -0.8535 -0.69 -0.48 -
Adjusted Per Share Value based on latest NOSH - 83,353
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.77 37.97 1.21 1.69 2.27 11.11 6.44 -1.74%
EPS 2.30 26.17 -1.52 -2.41 0.11 -2.72 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.185 -0.7709 -0.7115 -0.4184 -0.332 -0.2311 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.75 1.57 1.20 1.20 13.70 32.20 0.00 -
P/RPS 1.85 1.63 47.74 34.09 295.86 139.52 0.00 -100.00%
P/EPS 27.13 2.36 -37.97 -23.95 6,227.27 -569.91 0.00 -100.00%
EY 3.69 42.35 -2.63 -4.18 0.02 -0.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 31/03/05 26/02/04 04/04/03 08/04/02 28/02/01 25/02/00 -
Price 0.65 1.00 1.20 1.20 7.80 24.00 250.00 -
P/RPS 1.60 1.04 47.74 34.09 168.45 103.99 1,868.83 7.79%
P/EPS 23.52 1.50 -37.97 -23.95 3,545.45 -424.78 -3,491.62 -
EY 4.25 66.49 -2.63 -4.18 0.03 -0.24 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -

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