[ECM] YoY Quarter Result on 31-Oct-2003 [#3]

Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -35.06%
YoY- -64.48%
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 30,372 20,644 18,690 20,052 15,084 3,766 20,006 7.20%
PBT -15,130 9,691 5,573 612 1,360 4,250 -9,521 8.02%
Tax 44 -561 -459 -97 90 -4,121 9,521 -59.17%
NP -15,086 9,130 5,114 515 1,450 129 0 -
-
NP to SH -15,086 9,130 5,114 515 1,450 129 -18,999 -3.76%
-
Tax Rate - 5.79% 8.24% 15.85% -6.62% 96.96% - -
Total Cost 45,458 11,514 13,576 19,537 13,634 3,637 20,006 14.65%
-
Net Worth 853,768 712,842 669,856 586,511 0 266,827 131,646 36.54%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 853,768 712,842 669,856 586,511 0 266,827 131,646 36.54%
NOSH 828,901 780,256 774,848 735,714 414,285 184,285 149,598 33.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -49.67% 44.23% 27.36% 2.57% 9.61% 3.43% 0.00% -
ROE -1.77% 1.28% 0.76% 0.09% 0.00% 0.05% -14.43% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 3.66 2.65 2.41 2.73 3.64 2.04 13.37 -19.41%
EPS -1.82 1.17 0.66 0.07 0.30 0.07 -12.70 -27.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.9136 0.8645 0.7972 0.00 1.4479 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 735,714
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 6.13 4.17 3.77 4.05 3.05 0.76 4.04 7.19%
EPS -3.05 1.84 1.03 0.10 0.29 0.03 -3.84 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7238 1.4392 1.3524 1.1842 0.00 0.5387 0.2658 36.54%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.61 0.12 0.10 0.17 0.10 0.12 0.24 -
P/RPS 16.65 4.54 4.15 6.24 2.75 5.87 1.79 44.99%
P/EPS -33.52 10.26 15.15 242.86 28.57 171.43 -1.89 61.45%
EY -2.98 9.75 6.60 0.41 3.50 0.58 -52.92 -38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.13 0.12 0.21 0.00 0.08 0.27 13.90%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 21/12/00 -
Price 0.61 0.14 0.10 0.15 0.08 0.15 0.16 -
P/RPS 16.65 5.29 4.15 5.50 2.20 7.34 1.20 54.98%
P/EPS -33.52 11.96 15.15 214.29 22.86 214.29 -1.26 72.73%
EY -2.98 8.36 6.60 0.47 4.38 0.47 -79.38 -42.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.15 0.12 0.19 0.00 0.10 0.18 21.86%

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