[DNONCE] YoY Annualized Quarter Result on 28-Feb-2002 [#2]

Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -19.83%
YoY- -302.62%
View:
Show?
Annualized Quarter Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Revenue 144,698 141,846 111,590 48,456 81,792 0 -
PBT 3,030 3,042 -2,192 -11,114 6,666 0 -
Tax -768 -2,062 -1,080 11,114 -1,244 0 -
NP 2,262 980 -3,272 0 5,422 0 -
-
NP to SH 2,262 980 -3,272 -10,986 5,422 0 -
-
Tax Rate 25.35% 67.78% - - 18.66% - -
Total Cost 142,436 140,866 114,862 48,456 76,370 0 -
-
Net Worth 45,530 42,355 46,799 54,409 29,489 0 -
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Net Worth 45,530 42,355 46,799 54,409 29,489 0 -
NOSH 45,080 41,525 39,999 40,007 20,337 0 -
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
NP Margin 1.56% 0.69% -2.93% 0.00% 6.63% 0.00% -
ROE 4.97% 2.31% -6.99% -20.19% 18.39% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 320.98 341.59 278.98 121.12 402.17 0.00 -
EPS 5.02 2.36 -8.18 -27.46 26.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.17 1.36 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,975
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
RPS 16.71 16.38 12.89 5.60 9.45 0.00 -
EPS 0.26 0.11 -0.38 -1.27 0.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0489 0.054 0.0628 0.0341 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 - - -
Price 0.90 1.31 0.68 1.30 0.00 0.00 -
P/RPS 0.28 0.38 0.24 1.07 0.00 0.00 -
P/EPS 17.94 55.51 -8.31 -4.73 0.00 0.00 -
EY 5.58 1.80 -12.03 -21.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.28 0.58 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 28/02/00 CAGR
Date 26/04/05 21/04/04 25/04/03 13/05/02 04/05/01 - -
Price 0.83 1.43 0.60 1.30 1.35 0.00 -
P/RPS 0.26 0.42 0.22 1.07 0.34 0.00 -
P/EPS 16.54 60.59 -7.33 -4.73 5.06 0.00 -
EY 6.05 1.65 -13.63 -21.12 19.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.40 0.51 0.96 0.93 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