[ECM] YoY TTM Result on 31-Oct-2001 [#3]

Announcement Date
24-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 68.54%
YoY- 94.21%
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 86,400 55,407 41,126 25,592 64,060 61,289 -0.36%
PBT -225,362 4,289 -22,208 -1,630 -143,550 -53,662 -1.49%
Tax -7,807 -6,738 -1,972 5,316 148,392 64,742 -
NP -233,169 -2,449 -24,180 3,686 4,842 11,080 -
-
NP to SH -233,169 -2,449 -24,180 -8,778 -151,560 -57,920 -1.45%
-
Tax Rate - 157.10% - - - - -
Total Cost 319,569 57,856 65,306 21,906 59,218 50,209 -1.92%
-
Net Worth 669,856 586,511 0 184,285 131,646 282,989 -0.90%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 669,856 586,511 0 184,285 131,646 282,989 -0.90%
NOSH 774,848 735,714 414,285 184,285 149,598 149,729 -1.71%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -269.87% -4.42% -58.79% 14.40% 7.56% 18.08% -
ROE -34.81% -0.42% 0.00% -4.76% -115.13% -20.47% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 11.15 7.53 9.93 13.89 42.82 40.93 1.37%
EPS -30.09 -0.33 -5.84 -4.76 -101.31 -38.68 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8645 0.7972 0.00 1.00 0.88 1.89 0.82%
Adjusted Per Share Value based on latest NOSH - 184,285
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 17.44 11.19 8.30 5.17 12.93 12.37 -0.36%
EPS -47.08 -0.49 -4.88 -1.77 -30.60 -11.69 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3524 1.1842 0.00 0.3721 0.2658 0.5714 -0.90%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.10 0.17 0.10 0.12 0.24 0.00 -
P/RPS 0.90 2.26 1.01 0.86 0.56 0.00 -100.00%
P/EPS -0.33 -51.07 -1.71 -2.52 -0.24 0.00 -100.00%
EY -300.92 -1.96 -58.37 -39.69 -422.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.21 0.00 0.12 0.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 13/12/04 11/12/03 18/12/02 24/12/01 21/12/00 - -
Price 0.10 0.15 0.08 0.15 0.16 0.00 -
P/RPS 0.90 1.99 0.81 1.08 0.37 0.00 -100.00%
P/EPS -0.33 -45.06 -1.37 -3.15 -0.16 0.00 -100.00%
EY -300.92 -2.22 -72.96 -31.76 -633.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.19 0.00 0.15 0.18 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