[ECM] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -12269.42%
YoY- -22734.82%
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 82,117 85,796 97,064 70,395 60,777 51,062 36,184 72.26%
PBT 26,256 28,236 35,372 -245,889 -1,114 -2,946 -10,276 -
Tax -2,081 -2,206 -2,040 -6,942 -929 -1,198 -1,092 53.40%
NP 24,174 26,030 33,332 -252,831 -2,044 -4,144 -11,368 -
-
NP to SH 24,174 26,030 33,332 -252,831 -2,044 -4,144 -11,368 -
-
Tax Rate 7.93% 7.81% 5.77% - - - - -
Total Cost 57,942 59,766 63,732 323,226 62,821 55,206 47,552 14.01%
-
Net Worth 666,989 660,684 657,226 649,492 611,053 600,736 603,425 6.87%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 666,989 660,684 657,226 649,492 611,053 600,736 603,425 6.87%
NOSH 771,531 770,118 771,574 772,285 766,499 758,888 768,108 0.29%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 29.44% 30.34% 34.34% -359.16% -3.36% -8.12% -31.42% -
ROE 3.62% 3.94% 5.07% -38.93% -0.33% -0.69% -1.88% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 10.64 11.14 12.58 9.12 7.93 6.73 4.71 71.74%
EPS 3.13 3.38 4.32 -32.74 -0.27 -0.54 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8645 0.8579 0.8518 0.841 0.7972 0.7916 0.7856 6.55%
Adjusted Per Share Value based on latest NOSH - 772,324
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 16.58 17.32 19.60 14.21 12.27 10.31 7.31 72.20%
EPS 4.88 5.26 6.73 -51.05 -0.41 -0.84 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3467 1.3339 1.3269 1.3113 1.2337 1.2129 1.2183 6.87%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.10 0.11 0.12 0.14 0.17 0.12 0.08 -
P/RPS 0.94 0.99 0.95 1.54 2.14 1.78 1.70 -32.51%
P/EPS 3.19 3.25 2.78 -0.43 -63.75 -21.98 -5.41 -
EY 31.33 30.73 36.00 -233.84 -1.57 -4.55 -18.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.14 0.17 0.21 0.15 0.10 12.86%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 13/12/04 21/09/04 23/06/04 26/03/04 11/12/03 24/09/03 30/06/03 -
Price 0.10 0.11 0.10 0.15 0.15 0.12 0.10 -
P/RPS 0.94 0.99 0.79 1.65 1.89 1.78 2.12 -41.70%
P/EPS 3.19 3.25 2.31 -0.46 -56.25 -21.98 -6.76 -
EY 31.33 30.73 43.20 -218.25 -1.78 -4.55 -14.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.12 0.18 0.19 0.15 0.13 -5.17%

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