[LAGENDA] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 25,121 27,994 31,769 0 -
PBT 236 548 4,823 0 -
Tax -125 -446 -443 0 -
NP 111 102 4,380 0 -
-
NP to SH 111 102 4,380 0 -
-
Tax Rate 52.97% 81.39% 9.19% - -
Total Cost 25,010 27,892 27,389 0 -
-
Net Worth 64,221 57,276 38,994 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 64,221 57,276 38,994 0 -
NOSH 79,285 78,461 17,102 0 -
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.44% 0.36% 13.79% 0.00% -
ROE 0.17% 0.18% 11.23% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.68 35.68 185.75 0.00 -
EPS 0.14 0.13 25.61 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 2.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.00 3.34 3.79 0.00 -
EPS 0.01 0.01 0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0683 0.0465 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 - - -
Price 0.49 0.83 0.00 0.00 -
P/RPS 1.55 2.33 0.00 0.00 -
P/EPS 350.00 638.46 0.00 0.00 -
EY 0.29 0.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/05 26/11/04 06/02/04 - -
Price 0.40 0.84 0.00 0.00 -
P/RPS 1.26 2.35 0.00 0.00 -
P/EPS 285.71 646.15 0.00 0.00 -
EY 0.35 0.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.15 0.00 0.00 -

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