[ECM] YoY TTM Result on 31-Jan-2001 [#4]

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	70,395	38,629	30,680	62,719	69,863	0.18%
YoY %	82.23%	25.91%	-51.08%	-10.23%	-	-
Horiz. %	100.76%	55.29%	43.91%	89.77%	100.00%	-
PBT	-245,891	8,247	-19,148	-113,040	-91,982	27.84%
YoY %	-3,081.58%	143.07%	83.06%	-22.89%	-	-
Horiz. %	267.33%	-8.97%	20.82%	122.89%	100.00%	-
Tax	-6,941	-7,130	-3,378	117,882	103,062	-
YoY %	2.65%	-111.07%	-102.87%	14.38%	-	-
Horiz. %	-6.73%	-6.92%	-3.28%	114.38%	100.00%	-
NP	-252,832	1,117	-22,526	4,842	11,080	-
YoY %	-22,734.91%	104.96%	-565.22%	-56.30%	-	-
Horiz. %	-2,281.88%	10.08%	-203.30%	43.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-252,832	1,117	-25,057	-131,739	-87,674	30.29%
YoY %	-22,734.91%	104.46%	80.98%	-50.26%	-	-
Horiz. %	288.38%	-1.27%	28.58%	150.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	86.46%	-	-	-	-
YoY %	-	0.00%	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-
Total Cost	323,227	37,512	53,206	57,877	58,783	53.08%
YoY %	761.66%	-29.50%	-8.07%	-1.54%	-	-
Horiz. %	549.86%	63.81%	90.51%	98.46%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	649,988	335,424	204,316	100,499	254,467	26.40%
YoY %	93.78%	64.17%	103.30%	-60.51%	-	-
Horiz. %	255.43%	131.81%	80.29%	39.49%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	649,988	335,424	204,316	100,499	254,467	26.40%
YoY %	93.78%	64.17%	103.30%	-60.51%	-	-
Horiz. %	255.43%	131.81%	80.29%	39.49%	100.00%	-
NOSH	772,324	427,619	157,166	149,999	150,057	50.57%
YoY %	80.61%	172.08%	4.78%	-0.04%	-	-
Horiz. %	514.69%	284.97%	104.74%	99.96%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	-359.16%	2.89%	-73.42%	7.72%	15.86%	-
YoY %	-12,527.68%	103.94%	-1,051.04%	-51.32%	-	-
Horiz. %	-2,264.56%	18.22%	-462.93%	48.68%	100.00%	-
ROE	-38.90%	0.33%	-12.26%	-131.08%	-34.45%	-
YoY %	-11,887.88%	102.69%	90.65%	-280.49%	-	-
Horiz. %	112.92%	-0.96%	35.59%	380.49%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	9.11	9.03	19.52	41.81	46.56	-33.47%
YoY %	0.89%	-53.74%	-53.31%	-10.20%	-	-
Horiz. %	19.57%	19.39%	41.92%	89.80%	100.00%	-
EPS	-32.74	0.26	-15.94	-87.83	-58.43	-13.47%
YoY %	-12,692.31%	101.63%	81.85%	-50.32%	-	-
Horiz. %	56.03%	-0.44%	27.28%	150.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8416	0.7844	1.30	0.67	1.6958	-16.05%
YoY %	7.29%	-39.66%	94.03%	-60.49%	-	-
Horiz. %	49.63%	46.26%	76.66%	39.51%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 149,999
RPS	14.21	7.80	6.19	12.66	14.11	0.17%
YoY %	82.18%	26.01%	-51.11%	-10.28%	-	-
Horiz. %	100.71%	55.28%	43.87%	89.72%	100.00%	-
EPS	-51.05	0.23	-5.06	-26.60	-17.70	30.29%
YoY %	-22,295.65%	104.55%	80.98%	-50.28%	-	-
Horiz. %	288.42%	-1.30%	28.59%	150.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.3123	0.6772	0.4125	0.2029	0.5138	26.39%
YoY %	93.78%	64.17%	103.30%	-60.51%	-	-
Horiz. %	255.41%	131.80%	80.28%	39.49%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	31/01/03	30/01/02	31/01/01	31/01/00	-
Price	0.14	0.10	0.15	0.21	0.56	-
P/RPS	1.54	1.11	0.77	0.50	1.20	6.43%
YoY %	38.74%	44.16%	54.00%	-58.33%	-	-
Horiz. %	128.33%	92.50%	64.17%	41.67%	100.00%	-
P/EPS	-0.43	38.28	-0.94	-0.24	-0.96	-18.18%
YoY %	-101.12%	4,172.34%	-291.67%	75.00%	-	-
Horiz. %	44.79%	-3,987.50%	97.92%	25.00%	100.00%	-
EY	-233.83	2.61	-106.29	-418.22	-104.33	22.33%
YoY %	-9,059.00%	102.46%	74.59%	-300.86%	-	-
Horiz. %	224.13%	-2.50%	101.88%	400.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.17	0.13	0.12	0.31	0.33	-15.27%
YoY %	30.77%	8.33%	-61.29%	-6.06%	-	-
Horiz. %	51.52%	39.39%	36.36%	93.94%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	26/03/04	27/03/03	29/03/02	29/03/01	-	-
Price	0.15	0.08	0.14	0.13	0.00	-
P/RPS	1.65	0.89	0.72	0.31	0.00	-
YoY %	85.39%	23.61%	132.26%	0.00%	-	-
Horiz. %	532.26%	287.10%	232.26%	100.00%	-	-
P/EPS	-0.46	30.63	-0.88	-0.15	0.00	-
YoY %	-101.50%	3,580.68%	-486.67%	0.00%	-	-
Horiz. %	306.67%	-20,420.00%	586.67%	100.00%	-	-
EY	-218.24	3.27	-113.88	-675.58	0.00	-
YoY %	-6,774.01%	102.87%	83.14%	0.00%	-	-
Horiz. %	32.30%	-0.48%	16.86%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.18	0.10	0.11	0.19	0.00	-
YoY %	80.00%	-9.09%	-42.11%	0.00%	-	-
Horiz. %	94.74%	52.63%	57.89%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos