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

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 25.1%
YoY- -30.87%
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 5,876 5,416 8,663 8,648 8,790 8,760 10,256 0.56%
PBT 1,346 384 3,650 3,645 2,970 1,520 5,343 1.40%
Tax -442 -360 -75 -80 -120 0 -2,025 1.55%
NP 904 24 3,575 3,565 2,850 1,520 3,318 1.32%
-
NP to SH 904 24 3,575 3,565 2,850 1,520 3,318 1.32%
-
Tax Rate 32.84% 93.75% 2.05% 2.19% 4.04% 0.00% 37.90% -
Total Cost 4,972 5,392 5,088 5,082 5,940 7,240 6,938 0.33%
-
Net Worth 47,762 44,657 44,440 45,099 0 0 43,356 -0.09%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 47,762 44,657 44,440 45,099 0 0 43,356 -0.09%
NOSH 10,813 10,000 10,807 10,808 10,811 10,795 10,807 -0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 15.38% 0.44% 41.27% 41.23% 32.42% 17.35% 32.35% -
ROE 1.89% 0.05% 8.04% 7.91% 0.00% 0.00% 7.65% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 54.34 54.16 80.16 80.01 81.30 81.15 94.89 0.56%
EPS 8.36 0.24 33.08 32.99 26.36 14.08 30.70 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.417 4.4657 4.1121 4.1726 0.00 0.00 4.0116 -0.09%
Adjusted Per Share Value based on latest NOSH - 10,804
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 9.06 8.35 13.36 13.34 13.55 13.51 15.81 0.56%
EPS 1.39 0.04 5.51 5.50 4.39 2.34 5.12 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.6886 0.6853 0.6954 0.00 0.00 0.6686 -0.09%
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 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.00 2.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.68 4.30 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.92 970.83 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 4.18 0.10 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 0.45 0.52 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 29/05/00 08/03/00 26/11/99 - - - -
Price 1.97 2.15 2.22 0.00 0.00 0.00 0.00 -
P/RPS 3.63 3.97 2.77 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.56 895.83 6.71 0.00 0.00 0.00 0.00 -100.00%
EY 4.24 0.11 14.90 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 0.45 0.48 0.54 0.00 0.00 0.00 0.00 -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

Post a Comment