[WONG] YoY TTM Result on 30-Apr-2001 [#2]

Announcement Date
30-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
30-Apr-2001 [#2]
Profit Trend
QoQ- -42.71%
YoY- -43.86%
Quarter Report
View:
Show?
TTM Result
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
Revenue 72,936 101,766 22,632 27,342 30,743 30,152 26.55%
PBT -1,697 4,453 -2,586 3,982 7,053 7,924 -
Tax -28 -1,562 253 1,212 -69 -65 -20.11%
NP -1,725 2,891 -2,333 5,194 6,984 7,859 -
-
NP to SH -1,725 2,891 -2,541 3,921 6,984 7,859 -
-
Tax Rate - 35.08% - -30.44% 0.98% 0.82% -
Total Cost 74,661 98,875 24,965 22,148 23,759 22,293 38.02%
-
Net Worth 76,535 79,547 70,144 71,199 67,518 69,133 2.74%
Dividend
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
Net Worth 76,535 79,547 70,144 71,199 67,518 69,133 2.74%
NOSH 45,829 45,192 42,164 39,999 39,951 39,961 3.72%
Ratio Analysis
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
NP Margin -2.37% 2.84% -10.31% 19.00% 22.72% 26.06% -
ROE -2.25% 3.63% -3.62% 5.51% 10.34% 11.37% -
Per Share
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
RPS 159.15 225.18 53.68 68.36 76.95 75.45 22.01%
EPS -3.76 6.40 -6.03 9.80 17.48 19.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.7602 1.6636 1.78 1.69 1.73 -0.93%
Adjusted Per Share Value based on latest NOSH - 39,999
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
RPS 29.25 40.81 9.08 10.96 12.33 12.09 26.56%
EPS -0.69 1.16 -1.02 1.57 2.80 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.319 0.2813 0.2855 0.2708 0.2772 2.75%
Price Multiplier on Financial Quarter End Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
Date 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 31/07/00 -
Price 0.80 0.88 1.95 1.08 3.00 2.11 -
P/RPS 0.50 0.39 3.63 1.58 3.90 2.80 -36.82%
P/EPS -21.25 13.76 -32.36 11.02 17.16 10.73 -
EY -4.70 7.27 -3.09 9.08 5.83 9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 1.17 0.61 1.78 1.22 -22.01%
Price Multiplier on Announcement Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 31/07/00 CAGR
Date 29/06/04 30/06/03 28/06/02 29/06/01 30/06/00 19/10/00 -
Price 0.70 1.02 1.55 0.90 2.49 1.64 -
P/RPS 0.44 0.45 2.89 1.32 3.24 2.17 -34.65%
P/EPS -18.60 15.94 -25.72 9.18 14.24 8.34 -
EY -5.38 6.27 -3.89 10.89 7.02 11.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.93 0.51 1.47 0.95 -19.55%

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