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

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 2.87%
YoY- -379.6%
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 10,421 23,475 24,295 20,613 24,385 31,662 0 -100.00%
PBT -2,481 -478 -782 -1,827 -253 1,135 0 -100.00%
Tax -71 -63 -50 1,827 253 -8 0 -100.00%
NP -2,552 -541 -832 0 0 1,127 0 -100.00%
-
NP to SH -2,551 -541 -832 -1,928 -402 1,127 0 -100.00%
-
Tax Rate - - - - - 0.70% - -
Total Cost 12,973 24,016 25,127 20,613 24,385 30,535 0 -100.00%
-
Net Worth 47,460 58,526 65,476 72,398 90,450 83,731 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 - 983 - - - - - -
Div Payout % - 0.00% - - - - - -
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 47,460 58,526 65,476 72,398 90,450 83,731 0 -100.00%
NOSH 49,437 49,181 49,230 39,346 40,200 39,683 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 -24.49% -2.30% -3.42% 0.00% 0.00% 3.56% 0.00% -
ROE -5.38% -0.92% -1.27% -2.66% -0.44% 1.35% 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 21.08 47.73 49.35 52.39 60.66 79.79 0.00 -100.00%
EPS -5.16 -1.10 -1.69 -4.90 -1.00 2.84 0.00 -100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.19 1.33 1.84 2.25 2.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,346
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 19.08 42.98 44.48 37.74 44.64 57.97 0.00 -100.00%
EPS -4.67 -0.99 -1.52 -3.53 -0.74 2.06 0.00 -100.00%
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8689 1.0715 1.1988 1.3255 1.656 1.533 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 0.58 0.85 0.77 1.23 1.24 2.40 0.00 -
P/RPS 2.75 1.78 1.56 2.35 2.04 3.01 0.00 -100.00%
P/EPS -11.24 -77.27 -45.56 -25.10 -124.00 84.51 0.00 -100.00%
EY -8.90 -1.29 -2.19 -3.98 -0.81 1.18 0.00 -100.00%
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.58 0.67 0.55 1.14 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 26/08/05 24/08/04 27/08/03 29/08/02 28/08/01 30/08/00 - -
Price 0.54 0.86 0.81 1.26 1.26 2.30 0.00 -
P/RPS 2.56 1.80 1.64 2.41 2.08 2.88 0.00 -100.00%
P/EPS -10.47 -78.18 -47.93 -25.71 -126.00 80.99 0.00 -100.00%
EY -9.56 -1.28 -2.09 -3.89 -0.79 1.23 0.00 -100.00%
DY 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.61 0.68 0.56 1.09 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