[VARIA] QoQ Quarter Result on 30-Apr-2002 [#1]

Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 96.85%
YoY- -158.94%
Quarter Report
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 1,941 769 4,398 5,613 9,265 12,891 3,486 -32.24%
PBT -4,368 -2,452 -17,357 -1,285 -41,271 237 401 -
Tax 0 0 17,357 1,285 41,271 -132 0 -
NP -4,368 -2,452 0 0 0 105 401 -
-
NP to SH -4,368 -2,452 -17,357 -1,285 -40,749 105 401 -
-
Tax Rate - - - - - 55.70% 0.00% -
Total Cost 6,309 3,221 4,398 5,613 9,265 12,786 3,085 60.90%
-
Net Worth 12,058 17,418 20,096 37,479 38,859 72,187 72,848 -69.75%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 12,058 17,418 20,096 37,479 38,859 72,187 72,848 -69.75%
NOSH 66,993 66,994 66,989 66,927 66,999 65,625 66,833 0.15%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -225.04% -318.86% 0.00% 0.00% 0.00% 0.81% 11.50% -
ROE -36.22% -14.08% -86.37% -3.43% -104.86% 0.15% 0.55% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 2.90 1.15 6.57 8.39 13.83 19.64 5.22 -32.34%
EPS -6.52 -3.66 -25.91 -1.92 -60.82 0.16 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.26 0.30 0.56 0.58 1.10 1.09 -69.80%
Adjusted Per Share Value based on latest NOSH - 66,927
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.45 0.18 1.02 1.30 2.14 2.98 0.81 -32.34%
EPS -1.01 -0.57 -4.01 -0.30 -9.42 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0403 0.0465 0.0867 0.0898 0.1669 0.1684 -69.73%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.68 0.64 0.68 0.65 0.79 0.62 0.63 -
P/RPS 23.47 55.76 10.36 7.75 5.71 3.16 12.08 55.51%
P/EPS -10.43 -17.49 -2.62 -33.85 -1.30 387.50 105.00 -
EY -9.59 -5.72 -38.10 -2.95 -76.99 0.26 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 2.46 2.27 1.16 1.36 0.56 0.58 247.71%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 27/09/02 27/06/02 28/03/02 11/12/01 02/10/01 -
Price 0.58 0.55 0.70 0.60 0.69 0.88 0.62 -
P/RPS 20.02 47.92 10.66 7.15 4.99 4.48 11.89 41.39%
P/EPS -8.90 -15.03 -2.70 -31.25 -1.13 550.00 103.33 -
EY -11.24 -6.65 -37.01 -3.20 -88.14 0.18 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 2.12 2.33 1.07 1.19 0.80 0.57 216.19%

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