[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2003 [#4]

Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -135.11%
YoY- 12.94%
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 105,388 70,923 36,689 132,761 92,634 55,795 26,061 153.60%
PBT 2,289 1,521 946 -6,753 -2,222 -1,096 -565 -
Tax -1,429 -1,031 -591 -399 -820 -540 -374 144.20%
NP 860 490 355 -7,152 -3,042 -1,636 -939 -
-
NP to SH 860 490 355 -7,152 -3,042 -1,636 -939 -
-
Tax Rate 62.43% 67.78% 62.47% - - - - -
Total Cost 104,528 70,433 36,334 139,913 95,676 57,431 27,000 146.35%
-
Net Worth 43,425 42,355 41,084 40,800 45,170 46,799 47,948 -6.38%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 43,425 42,355 41,084 40,800 45,170 46,799 47,948 -6.38%
NOSH 42,574 41,525 39,887 40,000 39,973 39,999 39,957 4.31%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 0.82% 0.69% 0.97% -5.39% -3.28% -2.93% -3.60% -
ROE 1.98% 1.16% 0.86% -17.53% -6.73% -3.50% -1.96% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 247.54 170.79 91.98 331.90 231.74 139.49 65.22 143.12%
EPS 2.02 1.18 0.89 -17.88 -7.61 -4.09 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.03 1.02 1.13 1.17 1.20 -10.25%
Adjusted Per Share Value based on latest NOSH - 39,980
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 12.17 8.19 4.24 15.33 10.70 6.44 3.01 153.57%
EPS 0.10 0.06 0.04 -0.83 -0.35 -0.19 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0489 0.0474 0.0471 0.0522 0.054 0.0554 -6.47%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.24 1.31 0.68 0.70 0.80 0.68 0.85 -
P/RPS 0.50 0.77 0.74 0.21 0.35 0.49 1.30 -47.08%
P/EPS 61.39 111.02 76.40 -3.91 -10.51 -16.63 -36.17 -
EY 1.63 0.90 1.31 -25.54 -9.51 -6.01 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 0.66 0.69 0.71 0.58 0.71 43.41%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 21/04/04 16/01/04 31/10/03 25/07/03 25/04/03 28/01/03 -
Price 1.13 1.43 1.50 0.71 0.72 0.60 0.80 -
P/RPS 0.46 0.84 1.63 0.21 0.31 0.43 1.23 -48.06%
P/EPS 55.94 121.19 168.54 -3.97 -9.46 -14.67 -34.04 -
EY 1.79 0.83 0.59 -25.18 -10.57 -6.82 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 1.46 0.70 0.64 0.51 0.67 39.96%

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