[ECM] QoQ TTM Result on 31-Oct-2002 [#3]

Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 5.18%
YoY- -175.46%
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 50,439 40,665 38,629 41,126 37,698 33,513 30,680 39.42%
PBT 5,037 4,418 8,247 -22,208 -19,318 -22,106 -19,148 -
Tax -6,551 -7,053 -7,130 -1,972 -6,183 -3,067 -3,378 55.70%
NP -1,514 -2,635 1,117 -24,180 -25,501 -25,173 -22,526 -83.55%
-
NP to SH -1,514 -2,635 1,117 -24,180 -25,501 -27,704 -25,057 -84.68%
-
Tax Rate 130.06% 159.64% 86.46% - - - - -
Total Cost 51,953 43,300 37,512 65,306 63,199 58,686 53,206 -1.58%
-
Net Worth 627,738 603,425 335,424 0 252,307 245,896 204,316 111.77%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 627,738 603,425 335,424 0 252,307 245,896 204,316 111.77%
NOSH 792,999 768,108 427,619 414,285 252,307 245,945 157,166 195.05%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -3.00% -6.48% 2.89% -58.79% -67.65% -75.11% -73.42% -
ROE -0.24% -0.44% 0.33% 0.00% -10.11% -11.27% -12.26% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 6.36 5.29 9.03 9.93 14.94 13.63 19.52 -52.74%
EPS -0.19 -0.34 0.26 -5.84 -10.11 -11.26 -15.94 -94.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7916 0.7856 0.7844 0.00 1.00 0.9998 1.30 -28.22%
Adjusted Per Share Value based on latest NOSH - 414,285
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 10.18 8.21 7.80 8.30 7.61 6.77 6.19 39.45%
EPS -0.31 -0.53 0.23 -4.88 -5.15 -5.59 -5.06 -84.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2674 1.2183 0.6772 0.00 0.5094 0.4965 0.4125 111.78%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 0.12 0.08 0.10 0.10 0.14 0.18 0.15 -
P/RPS 1.89 1.51 1.11 1.01 0.94 1.32 0.77 82.26%
P/EPS -62.85 -23.32 38.28 -1.71 -1.39 -1.60 -0.94 1560.07%
EY -1.59 -4.29 2.61 -58.37 -72.19 -62.58 -106.29 -93.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.13 0.00 0.14 0.18 0.12 16.08%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 30/06/03 27/03/03 18/12/02 26/09/02 18/06/02 29/03/02 -
Price 0.12 0.10 0.08 0.08 0.10 0.15 0.14 -
P/RPS 1.89 1.89 0.89 0.81 0.67 1.10 0.72 90.62%
P/EPS -62.85 -29.15 30.63 -1.37 -0.99 -1.33 -0.88 1634.91%
EY -1.59 -3.43 3.27 -72.96 -101.07 -75.10 -113.88 -94.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.10 0.00 0.10 0.15 0.11 23.03%

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