[MWE] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 112.1%
YoY- -83.4%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 178,342 165,500 128,805 127,430 122,635 112,354 0 -100.00%
PBT 10,655 12,140 4,656 5,689 5,120 5,037 0 -100.00%
Tax -3,130 -6,289 -4,631 -5,332 -2,969 -5,037 0 -100.00%
NP 7,525 5,851 25 357 2,151 0 0 -100.00%
-
NP to SH 7,525 5,851 25 357 2,151 -696 0 -100.00%
-
Tax Rate 29.38% 51.80% 99.46% 93.72% 57.99% 100.00% - -
Total Cost 170,817 159,649 128,780 127,073 120,484 112,354 0 -100.00%
-
Net Worth 268,584 226,490 250,000 233,099 267,308 264,480 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 268,584 226,490 250,000 233,099 267,308 264,480 0 -100.00%
NOSH 231,538 209,713 250,000 209,999 208,834 198,857 0 -100.00%
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 4.22% 3.54% 0.02% 0.28% 1.75% 0.00% 0.00% -
ROE 2.80% 2.58% 0.01% 0.15% 0.80% -0.26% 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 77.02 78.92 51.52 60.68 58.72 56.50 0.00 -100.00%
EPS 3.25 2.79 0.01 0.17 1.03 -0.35 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.00 1.11 1.28 1.33 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 209,999
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 77.02 71.47 55.63 55.03 52.96 48.52 0.00 -100.00%
EPS 3.25 2.53 0.01 0.15 0.93 -0.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1599 0.9781 1.0796 1.0067 1.1544 1.1422 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 0.63 0.57 0.41 0.54 0.54 1.16 0.00 -
P/RPS 0.82 0.72 0.80 0.89 0.92 2.05 0.00 -100.00%
P/EPS 19.38 20.43 4,100.00 317.65 52.43 -331.43 0.00 -100.00%
EY 5.16 4.89 0.02 0.31 1.91 -0.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.41 0.49 0.42 0.87 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 25/08/04 20/08/03 28/08/02 29/08/01 30/08/00 - -
Price 0.63 0.56 0.48 0.50 0.62 1.39 0.00 -
P/RPS 0.82 0.71 0.93 0.82 1.06 2.46 0.00 -100.00%
P/EPS 19.38 20.07 4,800.00 294.12 60.19 -397.14 0.00 -100.00%
EY 5.16 4.98 0.02 0.34 1.66 -0.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.48 0.45 0.48 1.05 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