[LEADER] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -185.2%
YoY- -109.75%
Quarter Report
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,124,206 1,048,647 1,009,161 983,985 1,005,089 1,037,147 1,055,603 4.29%
PBT -84,115 -95,352 -92,169 9,210 22,030 46,503 48,209 -
Tax -4,629 -244 -5,975 -13,683 -16,780 -17,517 -19,622 -61.85%
NP -88,744 -95,596 -98,144 -4,473 5,250 28,986 28,587 -
-
NP to SH -88,744 -95,596 -98,144 -4,473 5,250 33,360 32,961 -
-
Tax Rate - - - 148.57% 76.17% 37.67% 40.70% -
Total Cost 1,212,950 1,144,243 1,107,305 988,458 999,839 1,008,161 1,027,016 11.74%
-
Net Worth 335,927 330,517 327,411 430,220 133,170 435,899 459,752 -18.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 335,927 330,517 327,411 430,220 133,170 435,899 459,752 -18.89%
NOSH 436,269 434,891 436,548 438,999 134,516 440,303 433,728 0.39%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -7.89% -9.12% -9.73% -0.45% 0.52% 2.79% 2.71% -
ROE -26.42% -28.92% -29.98% -1.04% 3.94% 7.65% 7.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 257.69 241.13 231.17 224.14 747.19 235.55 243.38 3.88%
EPS -20.34 -21.98 -22.48 -1.02 3.90 7.58 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.98 0.99 0.99 1.06 -19.20%
Adjusted Per Share Value based on latest NOSH - 438,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 257.88 240.55 231.49 225.72 230.56 237.91 242.15 4.28%
EPS -20.36 -21.93 -22.51 -1.03 1.20 7.65 7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7706 0.7582 0.7511 0.9869 0.3055 0.9999 1.0546 -18.88%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.41 0.60 0.63 0.60 0.62 0.48 0.47 -
P/RPS 0.16 0.25 0.27 0.27 0.08 0.20 0.19 -10.83%
P/EPS -2.02 -2.73 -2.80 -58.89 15.89 6.34 6.18 -
EY -49.61 -36.64 -35.69 -1.70 6.29 15.78 16.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.84 0.61 0.63 0.48 0.44 13.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 30/05/03 21/02/03 -
Price 0.37 0.44 0.65 0.61 0.68 0.55 0.51 -
P/RPS 0.14 0.18 0.28 0.27 0.09 0.23 0.21 -23.70%
P/EPS -1.82 -2.00 -2.89 -59.87 17.42 7.26 6.71 -
EY -54.98 -49.96 -34.59 -1.67 5.74 13.78 14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.87 0.62 0.69 0.56 0.48 0.00%

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