[DNONCE] QoQ Quarter Result on 28-Feb-2003 [#2]

Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 25.77%
YoY- 78.23%
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 36,689 40,127 36,839 29,734 26,061 23,089 21,312 43.59%
PBT 946 -4,531 -1,126 -531 -565 -1,248 -1,452 -
Tax -591 421 -280 -166 -374 1,248 1,452 -
NP 355 -4,110 -1,406 -697 -939 0 0 -
-
NP to SH 355 -4,110 -1,406 -697 -939 -1,109 -1,613 -
-
Tax Rate 62.47% - - - - - - -
Total Cost 36,334 44,237 38,245 30,431 27,000 23,089 21,312 42.66%
-
Net Worth 41,084 40,780 45,135 46,867 47,948 49,244 52,432 -14.99%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 41,084 40,780 45,135 46,867 47,948 49,244 52,432 -14.99%
NOSH 39,887 39,980 39,943 40,057 39,957 40,036 40,024 -0.22%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.97% -10.24% -3.82% -2.34% -3.60% 0.00% 0.00% -
ROE 0.86% -10.08% -3.12% -1.49% -1.96% -2.25% -3.08% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 91.98 100.37 92.23 74.23 65.22 57.67 53.25 43.91%
EPS 0.89 -10.28 -3.52 -1.74 -2.35 -2.77 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.13 1.17 1.20 1.23 1.31 -14.79%
Adjusted Per Share Value based on latest NOSH - 40,057
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 4.24 4.63 4.25 3.43 3.01 2.67 2.46 43.70%
EPS 0.04 -0.47 -0.16 -0.08 -0.11 -0.13 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0471 0.0521 0.0541 0.0554 0.0569 0.0606 -15.09%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.68 0.70 0.80 0.68 0.85 0.95 1.23 -
P/RPS 0.74 0.70 0.87 0.92 1.30 1.65 2.31 -53.14%
P/EPS 76.40 -6.81 -22.73 -39.08 -36.17 -34.30 -30.52 -
EY 1.31 -14.69 -4.40 -2.56 -2.76 -2.92 -3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.71 0.58 0.71 0.77 0.94 -20.98%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 16/01/04 31/10/03 25/07/03 25/04/03 28/01/03 30/10/02 24/07/02 -
Price 1.50 0.71 0.72 0.60 0.80 0.84 1.12 -
P/RPS 1.63 0.71 0.78 0.81 1.23 1.46 2.10 -15.52%
P/EPS 168.54 -6.91 -20.45 -34.48 -34.04 -30.32 -27.79 -
EY 0.59 -14.48 -4.89 -2.90 -2.94 -3.30 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.70 0.64 0.51 0.67 0.68 0.85 43.37%

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