[EG] YoY TTM Result on 30-Sep-2002 [#1]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 1.5%
YoY- 58.22%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 440,088 396,285 328,808 62,808 69,893 80,017 40.60%
PBT 9,338 14,866 -2,335 -5,260 -12,173 -3,904 -
Tax -1,203 -1,067 -265 474 11,845 4,017 -
NP 8,135 13,799 -2,600 -4,786 -328 113 135.09%
-
NP to SH 8,135 13,799 -2,600 -4,786 -11,454 -4,032 -
-
Tax Rate 12.88% 7.18% - - - - -
Total Cost 431,953 382,486 331,408 67,594 70,221 79,904 40.11%
-
Net Worth 71,715 42,546 27,504 2,000 6,246 16,008 34.95%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 71,715 42,546 27,504 2,000 6,246 16,008 34.95%
NOSH 50,503 50,054 47,422 20,000 19,951 18,833 21.79%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.85% 3.48% -0.79% -7.62% -0.47% 0.14% -
ROE 11.34% 32.43% -9.45% -239.30% -183.36% -25.19% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 871.40 791.70 693.36 314.04 350.32 424.87 15.44%
EPS 16.11 27.57 -5.48 -23.93 -57.41 -21.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 0.85 0.58 0.10 0.3131 0.85 10.80%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 94.11 84.74 70.31 13.43 14.95 17.11 40.60%
EPS 1.74 2.95 -0.56 -1.02 -2.45 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.091 0.0588 0.0043 0.0134 0.0342 34.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.66 1.73 1.05 1.00 1.70 3.40 -
P/RPS 0.08 0.22 0.15 0.32 0.49 0.80 -36.88%
P/EPS 4.10 6.28 -19.15 -4.18 -2.96 -15.88 -
EY 24.41 15.94 -5.22 -23.93 -33.77 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 2.04 1.81 10.00 5.43 4.00 -35.10%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/05 30/11/04 28/11/03 28/11/02 05/12/01 26/12/00 -
Price 0.63 2.23 1.94 1.14 1.88 2.19 -
P/RPS 0.07 0.28 0.28 0.36 0.54 0.52 -33.02%
P/EPS 3.91 8.09 -35.38 -4.76 -3.27 -10.23 -
EY 25.57 12.36 -2.83 -20.99 -30.54 -9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 2.62 3.34 11.40 6.00 2.58 -29.78%

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