[ECM] QoQ TTM Result on 30-Apr-2002 [#1]

Announcement Date
18-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -10.56%
YoY- 79.17%
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 38,629 41,126 37,698 33,513 30,680 25,592 33,942 8.98%
PBT 8,247 -22,208 -19,318 -22,106 -19,148 -1,630 -15,401 -
Tax -7,130 -1,972 -6,183 -3,067 -3,378 5,316 18,958 -
NP 1,117 -24,180 -25,501 -25,173 -22,526 3,686 3,557 -53.70%
-
NP to SH 1,117 -24,180 -25,501 -27,704 -25,057 -8,778 -27,906 -
-
Tax Rate 86.46% - - - - - - -
Total Cost 37,512 65,306 63,199 58,686 53,206 21,906 30,385 15.03%
-
Net Worth 335,424 0 252,307 245,896 204,316 184,285 103,936 117.91%
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 335,424 0 252,307 245,896 204,316 184,285 103,936 117.91%
NOSH 427,619 414,285 252,307 245,945 157,166 184,285 150,654 100.09%
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 2.89% -58.79% -67.65% -75.11% -73.42% 14.40% 10.48% -
ROE 0.33% 0.00% -10.11% -11.27% -12.26% -4.76% -26.85% -
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 9.03 9.93 14.94 13.63 19.52 13.89 22.53 -45.54%
EPS 0.26 -5.84 -10.11 -11.26 -15.94 -4.76 -18.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7844 0.00 1.00 0.9998 1.30 1.00 0.6899 8.90%
Adjusted Per Share Value based on latest NOSH - 245,945
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 7.80 8.30 7.61 6.77 6.19 5.17 6.85 9.01%
EPS 0.23 -4.88 -5.15 -5.59 -5.06 -1.77 -5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6772 0.00 0.5094 0.4965 0.4125 0.3721 0.2098 117.94%
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 31/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.10 0.10 0.14 0.18 0.15 0.12 0.15 -
P/RPS 1.11 1.01 0.94 1.32 0.77 0.86 0.67 39.88%
P/EPS 38.28 -1.71 -1.39 -1.60 -0.94 -2.52 -0.81 -
EY 2.61 -58.37 -72.19 -62.58 -106.29 -39.69 -123.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.14 0.18 0.12 0.12 0.22 -29.51%
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 27/03/03 18/12/02 26/09/02 18/06/02 29/03/02 24/12/01 27/09/01 -
Price 0.08 0.08 0.10 0.15 0.14 0.15 0.11 -
P/RPS 0.89 0.81 0.67 1.10 0.72 1.08 0.49 48.70%
P/EPS 30.63 -1.37 -0.99 -1.33 -0.88 -3.15 -0.59 -
EY 3.27 -72.96 -101.07 -75.10 -113.88 -31.76 -168.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.00 0.10 0.15 0.11 0.15 0.16 -26.83%

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