[MWE] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 81.39%
YoY- -465.1%
Quarter Report
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 130,196 141,343 105,769 101,787 144,660 74,457 0 -100.00%
PBT 1,561 8,737 1,348 568 4,770 4,056 0 -100.00%
Tax 1,050 -6,371 -2,355 -568 -3,962 -2,021 0 -100.00%
NP 2,611 2,366 -1,007 0 808 2,035 0 -100.00%
-
NP to SH 2,611 2,366 -1,007 -2,950 808 2,035 0 -100.00%
-
Tax Rate -67.26% 72.92% 174.70% 100.00% 83.06% 49.83% - -
Total Cost 127,585 138,977 106,776 101,787 143,852 72,422 0 -100.00%
-
Net Worth 261,099 221,943 209,791 232,234 261,046 232,329 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 261,099 221,943 209,791 232,234 261,046 232,329 0 -100.00%
NOSH 231,061 209,380 209,791 209,219 207,179 169,583 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 2.01% 1.67% -0.95% 0.00% 0.56% 2.73% 0.00% -
ROE 1.00% 1.07% -0.48% -1.27% 0.31% 0.88% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 56.35 67.51 50.42 48.65 69.82 43.91 0.00 -100.00%
EPS 1.13 1.13 -0.48 -1.41 0.39 1.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 1.00 1.11 1.26 1.37 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 209,219
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 56.23 61.04 45.68 43.96 62.47 32.15 0.00 -100.00%
EPS 1.13 1.02 -0.43 -1.27 0.35 0.88 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1276 0.9585 0.906 1.0029 1.1273 1.0033 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.67 0.68 0.37 0.51 0.50 1.73 0.00 -
P/RPS 1.19 1.01 0.73 1.05 0.72 3.94 0.00 -100.00%
P/EPS 59.29 60.18 -77.08 -36.17 128.21 144.17 0.00 -100.00%
EY 1.69 1.66 -1.30 -2.76 0.78 0.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.37 0.46 0.40 1.26 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 27/05/04 29/05/03 30/05/02 29/05/01 31/05/00 - -
Price 0.65 0.59 0.40 0.60 0.54 1.40 0.00 -
P/RPS 1.15 0.87 0.79 1.23 0.77 3.19 0.00 -100.00%
P/EPS 57.52 52.21 -83.33 -42.55 138.46 116.67 0.00 -100.00%
EY 1.74 1.92 -1.20 -2.35 0.72 0.86 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.40 0.54 0.43 1.02 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