[VARIA] QoQ Quarter Result on 30-Apr-2001 [#1]

Announcement Date
27-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 116.13%
YoY- 153.59%
View:
Show?
Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 9,265 12,891 3,486 8,112 7,349 8,265 11,586 -13.81%
PBT -41,271 237 401 3,187 -13,538 -1,920 -817 1256.78%
Tax 41,271 -132 0 -1,007 13,538 1,920 817 1256.78%
NP 0 105 401 2,180 0 0 0 -
-
NP to SH -40,749 105 401 2,180 -13,512 -2,164 -817 1245.35%
-
Tax Rate - 55.70% 0.00% 31.60% - - - -
Total Cost 9,265 12,786 3,085 5,932 7,349 8,265 11,586 -13.81%
-
Net Worth 38,859 72,187 72,848 73,113 68,356 78,386 80,360 -38.31%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 38,859 72,187 72,848 73,113 68,356 78,386 80,360 -38.31%
NOSH 66,999 65,625 66,833 67,076 67,016 66,996 66,967 0.03%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.00% 0.81% 11.50% 26.87% 0.00% 0.00% 0.00% -
ROE -104.86% 0.15% 0.55% 2.98% -19.77% -2.76% -1.02% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 13.83 19.64 5.22 12.09 10.97 12.34 17.30 -13.82%
EPS -60.82 0.16 0.60 3.25 -20.17 -3.23 -1.22 1244.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 1.10 1.09 1.09 1.02 1.17 1.20 -38.33%
Adjusted Per Share Value based on latest NOSH - 67,076
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 2.14 2.98 0.81 1.88 1.70 1.91 2.68 -13.89%
EPS -9.42 0.02 0.09 0.50 -3.12 -0.50 -0.19 1240.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.1669 0.1684 0.169 0.158 0.1812 0.1858 -38.33%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 0.79 0.62 0.63 0.63 0.90 1.18 1.50 -
P/RPS 5.71 3.16 12.08 5.21 8.21 9.57 8.67 -24.24%
P/EPS -1.30 387.50 105.00 19.38 -4.46 -36.53 -122.95 -95.14%
EY -76.99 0.26 0.95 5.16 -22.40 -2.74 -0.81 1965.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.56 0.58 0.58 0.88 1.01 1.25 5.76%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 11/12/01 02/10/01 27/06/01 23/03/01 20/12/00 10/10/00 -
Price 0.69 0.88 0.62 0.57 0.76 0.95 1.12 -
P/RPS 4.99 4.48 11.89 4.71 6.93 7.70 6.47 -15.85%
P/EPS -1.13 550.00 103.33 17.54 -3.77 -29.41 -91.80 -94.62%
EY -88.14 0.18 0.97 5.70 -26.53 -3.40 -1.09 1755.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 0.57 0.52 0.75 0.81 0.93 17.80%

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