[ECM] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -45.03%
YoY- 104.46%
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 77,981 88,572 70,395 38,629 21,095 62,719 95,204 -3.26%
PBT 54,480 31,645 -245,889 8,247 -19,427 -113,040 -96,955 -
Tax -1,671 -7,270 -6,942 -7,130 19,427 113,040 96,955 -
NP 52,809 24,375 -252,831 1,117 0 0 0 -
-
NP to SH 52,809 24,375 -252,831 1,117 -25,029 -131,739 -96,262 -
-
Tax Rate 3.07% 22.97% - 86.46% - - - -
Total Cost 25,172 64,197 323,226 37,512 21,095 62,719 95,204 -19.86%
-
Net Worth 802,069 673,013 649,492 342,075 204,382 100,554 254,551 21.05%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - 7,712 - - - - - -
Div Payout % - 31.64% - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 802,069 673,013 649,492 342,075 204,382 100,554 254,551 21.05%
NOSH 778,708 771,273 772,285 436,153 157,217 150,081 150,107 31.53%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 67.72% 27.52% -359.16% 2.89% 0.00% 0.00% 0.00% -
ROE 6.58% 3.62% -38.93% 0.33% -12.25% -131.01% -37.82% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 10.01 11.48 9.12 8.86 13.42 41.79 63.42 -26.46%
EPS 7.51 3.16 -32.74 0.26 -15.92 -87.77 -64.14 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.8726 0.841 0.7843 1.30 0.67 1.6958 -7.96%
Adjusted Per Share Value based on latest NOSH - 427,619
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 15.74 17.88 14.21 7.80 4.26 12.66 19.22 -3.27%
EPS 10.66 4.92 -51.05 0.23 -5.05 -26.60 -19.44 -
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6194 1.3588 1.3113 0.6907 0.4126 0.203 0.5139 21.06%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/06 31/01/05 30/01/04 31/01/03 30/01/02 31/01/01 31/01/00 -
Price 0.17 0.11 0.14 0.10 0.15 0.21 0.56 -
P/RPS 1.70 0.96 1.54 1.13 1.12 0.50 0.88 11.58%
P/EPS 2.51 3.48 -0.43 39.05 -0.94 -0.24 -0.87 -
EY 39.89 28.73 -233.84 2.56 -106.13 -417.99 -114.52 -
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.17 0.13 0.12 0.31 0.33 -10.45%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 23/03/05 26/03/04 27/03/03 29/03/02 29/03/01 27/04/00 -
Price 0.15 0.15 0.15 0.08 0.14 0.13 0.51 -
P/RPS 1.50 1.31 1.65 0.90 1.04 0.31 0.80 11.03%
P/EPS 2.21 4.75 -0.46 31.24 -0.88 -0.15 -0.80 -
EY 45.21 21.07 -218.25 3.20 -113.71 -675.22 -125.74 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.18 0.10 0.11 0.19 0.30 -10.90%

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