[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Announcement Date
24-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 20.42%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
Revenue 163,434 155,032 415,966 504,472 489,038 0 0 -100.00%
PBT 11,924 6,280 -90,083 -250,642 -309,054 0 0 -100.00%
Tax -674 -2,204 90,083 250,642 309,054 0 0 -100.00%
NP 11,250 4,076 0 0 0 0 0 -100.00%
-
NP to SH 11,250 4,076 -61,523 -247,054 -310,458 0 0 -100.00%
-
Tax Rate 5.65% 35.10% - - - - - -
Total Cost 152,184 150,956 415,966 504,472 489,038 0 0 -100.00%
-
Net Worth -367,788 -703,109 -145,052 -1,151,862 0 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
Net Worth -367,788 -703,109 -145,052 -1,151,862 0 0 0 -100.00%
NOSH 721,153 1,018,999 207,217 198,596 198,604 0 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
NP Margin 6.88% 2.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
RPS 22.66 15.21 200.74 254.02 246.24 0.00 0.00 -100.00%
EPS 1.56 0.40 -29.69 -124.40 -156.32 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.69 -0.70 -5.80 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 199,086
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
RPS 19.77 18.75 50.32 61.02 59.16 0.00 0.00 -100.00%
EPS 1.36 0.49 -7.44 -29.89 -37.56 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4449 -0.8505 -0.1755 -1.3934 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 0.52 0.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.29 5.52 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 33.33 210.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.00 0.48 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 30/09/98 CAGR
Date 24/08/00 29/05/00 - 24/11/99 - - - -
Price 0.47 0.61 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.07 4.01 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 30.13 152.50 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.32 0.66 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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