[BIG] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.77%
YoY- 39.64%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 18,728 21,774 15,393 11,473 10,951 10,220 8,262 14.60%
PBT 747 1,475 532 546 405 516 318 15.28%
Tax -6 0 -22 0 -14 -11 4 -
NP 741 1,475 510 546 391 505 322 14.89%
-
NP to SH 741 1,475 510 546 391 505 322 14.89%
-
Tax Rate 0.80% 0.00% 4.14% 0.00% 3.46% 2.13% -1.26% -
Total Cost 17,987 20,299 14,883 10,927 10,560 9,715 7,940 14.59%
-
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 55,123 56,213 39,913 39,027 36,596 34,178 33,350 8.73%
NOSH 45,182 48,045 36,956 19,225 19,261 19,201 19,166 15.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.96% 6.77% 3.31% 4.76% 3.57% 4.94% 3.90% -
ROE 1.34% 2.62% 1.28% 1.40% 1.07% 1.48% 0.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.45 45.32 41.65 59.68 56.86 53.22 43.11 -0.65%
EPS 1.64 3.07 1.38 2.84 2.03 2.63 1.68 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.08 2.03 1.90 1.78 1.74 -5.74%
Adjusted Per Share Value based on latest NOSH - 19,225
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.50 34.30 24.25 18.07 17.25 16.10 13.01 14.61%
EPS 1.17 2.32 0.80 0.86 0.62 0.80 0.51 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8683 0.8855 0.6287 0.6148 0.5765 0.5384 0.5253 8.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 2.21 3.10 1.15 1.72 1.10 3.70 -
P/RPS 2.39 4.88 7.44 1.93 3.03 2.07 8.58 -19.17%
P/EPS 60.37 71.99 224.64 40.49 84.73 41.83 220.24 -19.39%
EY 1.66 1.39 0.45 2.47 1.18 2.39 0.45 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.89 2.87 0.57 0.91 0.62 2.13 -14.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 30/05/05 31/05/04 30/05/03 30/05/02 31/05/01 30/05/00 -
Price 0.79 1.73 2.74 1.34 1.70 1.05 2.81 -
P/RPS 1.91 3.82 6.58 2.25 2.99 1.97 6.52 -18.49%
P/EPS 48.17 56.35 198.55 47.18 83.74 39.92 167.26 -18.72%
EY 2.08 1.77 0.50 2.12 1.19 2.50 0.60 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.48 2.54 0.66 0.89 0.59 1.61 -14.02%

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