[VARIA] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 46.9%
YoY- 83.83%
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 17,390 20,320 4,918 2,953 2,876 2,128 12,721 23.19%
PBT 1,112 756 -5,538 -4,648 -8,754 -11,044 -25,921 -
Tax 0 0 0 0 0 0 0 -
NP 1,112 756 -5,538 -4,648 -8,754 -11,044 -25,921 -
-
NP to SH 1,112 756 -5,538 -4,648 -8,754 -11,044 -25,921 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 16,278 19,564 10,456 7,601 11,630 13,172 38,642 -43.83%
-
Net Worth 7,368 6,750 6,696 8,715 8,043 9,382 12,059 -28.01%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 7,368 6,750 6,696 8,715 8,043 9,382 12,059 -28.01%
NOSH 66,987 67,499 66,964 67,038 67,029 67,014 66,996 -0.00%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.39% 3.72% -112.61% -157.38% -304.38% -518.99% -203.77% -
ROE 15.09% 11.20% -82.70% -53.33% -108.83% -117.71% -214.94% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 25.96 30.10 7.34 4.41 4.29 3.18 18.99 23.19%
EPS 1.66 1.12 -8.27 -6.93 -13.06 -16.48 -38.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.13 0.12 0.14 0.18 -28.00%
Adjusted Per Share Value based on latest NOSH - 67,067
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 4.02 4.70 1.14 0.68 0.66 0.49 2.94 23.21%
EPS 0.26 0.17 -1.28 -1.07 -2.02 -2.55 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0156 0.0155 0.0202 0.0186 0.0217 0.0279 -28.14%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.55 0.68 0.81 1.05 0.58 0.50 0.68 -
P/RPS 2.12 2.26 11.03 23.83 13.52 15.75 3.58 -29.50%
P/EPS 33.13 60.71 -9.79 -15.14 -4.44 -3.03 -1.76 -
EY 3.02 1.65 -10.21 -6.60 -22.52 -32.96 -56.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.80 8.10 8.08 4.83 3.57 3.78 20.52%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 28/06/04 30/03/04 19/12/03 30/09/03 27/06/03 28/03/03 -
Price 0.57 0.80 0.85 0.97 0.58 0.42 0.58 -
P/RPS 2.20 2.66 11.57 22.02 13.52 13.23 3.05 -19.58%
P/EPS 34.34 71.43 -10.28 -13.99 -4.44 -2.55 -1.50 -
EY 2.91 1.40 -9.73 -7.15 -22.52 -39.24 -66.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 8.00 8.50 7.46 4.83 3.00 3.22 37.33%

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