[MASTER] YoY Quarter Result on 31-Mar-2001 [#1]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -147.53%
YoY- 72.4%
View:
Show?
Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 19,068 24,745 20,481 24,146 22,009 0 -100.00%
PBT -3,180 -884 -1,871 -355 -1,640 0 -100.00%
Tax -103 143 1,871 355 71 0 -100.00%
NP -3,283 -741 0 0 -1,569 0 -100.00%
-
NP to SH -3,283 -741 -1,985 -433 -1,569 0 -100.00%
-
Tax Rate - - - - - - -
Total Cost 22,351 25,486 20,481 24,146 23,578 0 -100.00%
-
Net Worth 59,958 66,248 74,290 90,175 81,997 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 59,958 66,248 74,290 90,175 81,997 0 -100.00%
NOSH 49,146 49,072 39,306 39,724 39,422 0 -100.00%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -17.22% -2.99% 0.00% 0.00% -7.13% 0.00% -
ROE -5.48% -1.12% -2.67% -0.48% -1.91% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 38.80 50.43 52.11 60.78 55.83 0.00 -100.00%
EPS -6.68 -1.51 -5.05 -1.09 -3.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.35 1.89 2.27 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,724
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 34.91 45.30 37.50 44.21 40.29 0.00 -100.00%
EPS -6.01 -1.36 -3.63 -0.79 -2.87 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0977 1.2129 1.3601 1.651 1.5012 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.89 0.79 1.25 1.44 3.10 0.00 -
P/RPS 2.29 1.57 2.40 2.37 5.55 0.00 -100.00%
P/EPS -13.32 -52.32 -24.75 -132.11 -77.89 0.00 -100.00%
EY -7.51 -1.91 -4.04 -0.76 -1.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.66 0.63 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/04 29/05/03 28/05/02 28/05/01 30/05/00 - -
Price 0.91 0.74 1.28 1.20 2.98 0.00 -
P/RPS 2.35 1.47 2.46 1.97 5.34 0.00 -100.00%
P/EPS -13.62 -49.01 -25.35 -110.09 -74.87 0.00 -100.00%
EY -7.34 -2.04 -3.95 -0.91 -1.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.68 0.53 1.43 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