[LEADER] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 176.45%
YoY- 271.14%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,399,302 1,124,206 1,005,089 1,104,409 1,065,874 1,006,166 991,628 -0.36%
PBT 32,588 -84,115 22,030 39,112 -12,452 -166,763 -420,675 -
Tax -9,861 -4,629 -16,780 -6,721 21,695 203,409 424,679 -
NP 22,727 -88,744 5,250 32,391 9,243 36,646 4,004 -1.82%
-
NP to SH 14,706 -88,744 5,250 36,765 -21,482 -148,177 -318,837 -
-
Tax Rate 30.26% - 76.17% 17.18% - - - -
Total Cost 1,376,575 1,212,950 999,839 1,072,018 1,056,631 969,520 987,624 -0.35%
-
Net Worth 343,724 335,927 133,170 449,618 416,606 462,437 449,332 0.28%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 343,724 335,927 133,170 449,618 416,606 462,437 449,332 0.28%
NOSH 435,094 436,269 134,516 436,522 438,533 436,261 436,245 0.00%
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 1.62% -7.89% 0.52% 2.93% 0.87% 3.64% 0.40% -
ROE 4.28% -26.42% 3.94% 8.18% -5.16% -32.04% -70.96% -
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 321.61 257.69 747.19 253.00 243.05 230.63 227.31 -0.36%
EPS 3.38 -20.34 3.90 8.42 -4.90 -33.97 -73.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.99 1.03 0.95 1.06 1.03 0.28%
Adjusted Per Share Value based on latest NOSH - 436,522
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 320.99 257.88 230.56 253.34 244.50 230.81 227.47 -0.36%
EPS 3.37 -20.36 1.20 8.43 -4.93 -33.99 -73.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7706 0.3055 1.0314 0.9557 1.0608 1.0307 0.28%
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 - - - -
Price 0.36 0.41 0.62 0.67 0.00 0.00 0.00 -
P/RPS 0.11 0.16 0.08 0.26 0.00 0.00 0.00 -100.00%
P/EPS 10.65 -2.02 15.89 7.96 0.00 0.00 0.00 -100.00%
EY 9.39 -49.61 6.29 12.57 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.63 0.65 0.00 0.00 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 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 29/08/00 - -
Price 0.37 0.37 0.68 0.70 0.00 0.00 0.00 -
P/RPS 0.12 0.14 0.09 0.28 0.00 0.00 0.00 -100.00%
P/EPS 10.95 -1.82 17.42 8.31 0.00 0.00 0.00 -100.00%
EY 9.14 -54.98 5.74 12.03 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.69 0.68 0.00 0.00 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