PERIOD ENDING | 31-Aug-03 | 31-May-03 | 28-Feb-03 | 30-Nov-02 |
Total Revenue | 2,535,530 | 1,334,616 | 1,031,105 | 1,035,681 |
Cost of Revenue | 1,291,891 | 819,981 | 615,194 | 578,056 |
|
Gross Profit | 1,243,639 | 514,635 | 415,911 | 457,625 |
|
| Operating Expenses |
| Research Development |
-
|
-
|
-
|
-
|
| Selling General and Administrative | 259,126 | 212,068 | 177,118 | 169,301 |
| Non Recurring |
-
|
-
|
-
|
-
|
| Others | 175,782 | 134,725 | 106,483 | 100,912 |
| |
| Total Operating Expenses |
-
|
-
|
-
|
-
|
|
|
Operating Income or Loss | 808,731 | 167,842 | 132,310 | 187,412 |
|
| Income from Continuing Operations |
| Total Other Income/Expenses Net | 11,651 | (2,061) | 18,958 | 8,134 |
| Earnings Before Interest And Taxes | 820,382 | 165,781 | 151,268 | 195,546 |
| Interest Expense | 57,754 | 41,514 | 29,392 | 24,300 |
| Income Before Tax | 762,628 | 124,267 | 121,876 | 171,246 |
| Income Tax Expense | 28,367 | (3,528) | (5,003) | (20,090) |
| Minority Interest |
-
|
-
|
-
|
-
|
| |
| Net Income From Continuing Ops | 734,261 | 127,795 | 126,879 | 191,336 |
|
| Non-recurring Events |
| Discontinued Operations |
-
|
-
|
-
|
-
|
| Extraordinary Items |
-
|
-
|
-
|
-
|
| Effect Of Accounting Changes |
-
|
-
|
-
|
-
|
| Other Items |
-
|
-
|
-
|
-
|
|
|
Net Income | 734,261 | 127,795 | 126,879 | 191,336 |
Preferred Stock And Other Adjustments |
-
|
-
|
-
|
-
|
|
Net Income Applicable To Common Shares | $734,261 | $127,795 | $126,879 | $191,336 |
|