[EPMB] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.1%
YoY- -60.4%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 72,968 57,653 56,770 29,552 23,075 23,884 0 -100.00%
PBT 4,369 6,149 5,248 -2,040 -1,755 4,053 0 -100.00%
Tax -142 -1,423 -2,608 2,040 1,755 0 0 -100.00%
NP 4,227 4,726 2,640 0 0 4,053 0 -100.00%
-
NP to SH 3,009 4,726 5,009 -2,815 -1,755 4,053 0 -100.00%
-
Tax Rate 3.25% 23.14% 49.70% - - 0.00% - -
Total Cost 68,741 52,927 54,130 29,552 23,075 19,831 0 -100.00%
-
Net Worth 0 96,615 106,942 52,631 66,211 68,613 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,834 - - - - - - -100.00%
Div Payout % 60.98% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 0 96,615 106,942 52,631 66,211 68,613 0 -
NOSH 122,317 116,403 78,634 39,872 39,886 39,891 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.79% 8.20% 4.65% 0.00% 0.00% 16.97% 0.00% -
ROE 0.00% 4.89% 4.68% -5.35% -2.65% 5.91% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 59.65 49.53 72.20 74.12 57.85 59.87 0.00 -100.00%
EPS 1.85 4.06 6.37 -7.06 -4.40 10.16 0.00 -100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.00 0.83 1.36 1.32 1.66 1.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,872
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 33.12 26.17 25.77 13.42 10.48 10.84 0.00 -100.00%
EPS 1.37 2.15 2.27 -1.28 -0.80 1.84 0.00 -100.00%
DPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.00 0.4386 0.4855 0.2389 0.3006 0.3115 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.64 0.98 1.13 1.16 1.54 5.40 0.00 -
P/RPS 1.07 1.98 1.57 1.57 2.66 9.02 0.00 -100.00%
P/EPS 26.02 24.14 17.74 -16.43 -35.00 53.15 0.00 -100.00%
EY 3.84 4.14 5.64 -6.09 -2.86 1.88 0.00 -100.00%
DY 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.00 1.18 0.83 0.88 0.93 3.14 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 18/08/04 28/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.69 0.92 1.25 1.10 2.00 4.88 0.00 -
P/RPS 1.16 1.86 1.73 1.48 3.46 8.15 0.00 -100.00%
P/EPS 28.05 22.66 19.62 -15.58 -45.45 48.03 0.00 -100.00%
EY 3.57 4.41 5.10 -6.42 -2.20 2.08 0.00 -100.00%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.00 1.11 0.92 0.83 1.20 2.84 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