[DATAPRP] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ--%
YoY- -352.64%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 97,089 87,364 80,600 57,316 133,413 127,005 119,582 -12.98%
PBT -35,666 -18,920 -10,560 -12,332 15,347 6,878 6,016 -
Tax 1,742 1,920 -720 12,332 -15,347 -2,318 -2,120 -
NP -33,924 -17,000 -11,280 0 0 4,560 3,896 -
-
NP to SH -33,924 -17,000 -11,280 -12,268 0 4,560 3,896 -
-
Tax Rate - - - - 100.00% 33.70% 35.24% -
Total Cost 131,013 104,364 91,880 57,316 133,413 122,445 115,686 8.65%
-
Net Worth 24,845 -2,164 367 3,637 45,749 0 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 24,845 -2,164 367 3,637 45,749 0 0 -
NOSH 47,780 43,293 36,766 55,967 31,992 31,992 31,986 30.70%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -34.94% -19.46% -14.00% 0.00% 0.00% 3.59% 3.26% -
ROE -136.54% 0.00% -3,068.00% -337.23% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 203.20 201.79 219.22 102.41 417.01 396.98 373.85 -33.42%
EPS -71.00 -39.27 -30.68 -21.92 39.49 14.25 12.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 -0.05 0.01 0.065 1.43 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 55,967
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.98 11.68 10.78 7.66 17.84 16.98 15.99 -12.99%
EPS -4.54 -2.27 -1.51 -1.64 39.49 0.61 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 -0.0029 0.0005 0.0049 0.0612 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 -
Price 1.16 1.33 2.06 2.38 1.90 2.22 1.94 -
P/RPS 0.57 0.66 0.94 2.32 0.46 0.56 0.52 6.31%
P/EPS -1.63 -3.39 -6.71 -10.86 4.81 15.58 15.93 -
EY -61.21 -29.52 -14.89 -9.21 20.78 6.42 6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.00 206.00 36.62 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 26/11/02 23/08/02 31/05/02 - - -
Price 1.37 1.34 1.95 2.38 2.38 0.00 0.00 -
P/RPS 0.67 0.66 0.89 2.32 0.57 0.00 0.00 -
P/EPS -1.93 -3.41 -6.36 -10.86 6.03 0.00 0.00 -
EY -51.82 -29.30 -15.73 -9.21 16.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.00 195.00 36.62 1.66 0.00 0.00 -

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