[ECM] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -354.43%
YoY- -412.31%
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 70,395 45,583 25,531 9,046 38,629 28,805 13,721 196.58%
PBT -245,889 -836 -1,473 -2,569 8,247 3,120 1,760 -
Tax -6,942 -697 -599 -273 -7,130 -1,088 -1,178 225.20%
NP -252,831 -1,533 -2,072 -2,842 1,117 2,032 582 -
-
NP to SH -252,831 -1,533 -2,072 -2,842 1,117 2,032 582 -
-
Tax Rate - - - - 86.46% 34.87% 66.93% -
Total Cost 323,226 47,116 27,603 11,888 37,512 26,773 13,139 740.93%
-
Net Worth 649,492 611,053 600,736 603,425 342,075 0 242,500 92.51%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 649,492 611,053 600,736 603,425 342,075 0 242,500 92.51%
NOSH 772,285 766,499 758,888 768,108 436,153 414,693 242,500 116.00%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -359.16% -3.36% -8.12% -31.42% 2.89% 7.05% 4.24% -
ROE -38.93% -0.25% -0.34% -0.47% 0.33% 0.00% 0.24% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 9.12 5.95 3.36 1.18 8.86 6.95 5.66 37.32%
EPS -32.74 -0.20 -0.27 -0.37 0.26 0.63 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.841 0.7972 0.7916 0.7856 0.7843 0.00 1.00 -10.87%
Adjusted Per Share Value based on latest NOSH - 768,108
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 14.21 9.20 5.15 1.83 7.80 5.82 2.77 196.56%
EPS -51.05 -0.31 -0.42 -0.57 0.23 0.41 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3113 1.2337 1.2129 1.2183 0.6907 0.00 0.4896 92.51%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 0.14 0.17 0.12 0.08 0.10 0.10 0.14 -
P/RPS 1.54 2.86 3.57 6.79 1.13 1.44 2.47 -26.95%
P/EPS -0.43 -85.00 -43.95 -21.62 39.05 20.41 58.33 -
EY -233.84 -1.18 -2.28 -4.63 2.56 4.90 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.15 0.10 0.13 0.00 0.14 13.77%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 11/12/03 24/09/03 30/06/03 27/03/03 18/12/02 26/09/02 -
Price 0.15 0.15 0.12 0.10 0.08 0.08 0.10 -
P/RPS 1.65 2.52 3.57 8.49 0.90 1.15 1.77 -4.56%
P/EPS -0.46 -75.00 -43.95 -27.03 31.24 16.33 41.67 -
EY -218.25 -1.33 -2.28 -3.70 3.20 6.13 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.15 0.13 0.10 0.00 0.10 47.81%

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