[LEADER] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 117.59%
YoY- -96.21%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 1,035,440 1,137,196 1,157,708 1,139,954 1,106,564 967,767 956,194 5.45%
PBT 27,776 18,927 22,776 23,816 2,832 4,824 51,489 -33.75%
Tax -23,560 -9,115 -21,968 -22,104 -2,832 -4,592 -13,457 45.31%
NP 4,216 9,812 808 1,712 0 232 38,032 -76.95%
-
NP to SH 4,216 9,812 808 1,712 -9,732 232 38,032 -76.95%
-
Tax Rate 84.82% 48.16% 96.45% 92.81% 100.00% 95.19% 26.14% -
Total Cost 1,031,224 1,127,384 1,156,900 1,138,242 1,106,564 967,535 918,162 8.05%
-
Net Worth 0 423,006 415,542 406,599 412,741 445,439 449,231 -
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 0 423,006 415,542 406,599 412,741 445,439 449,231 -
NOSH 445,999 436,088 432,857 427,999 434,464 463,999 436,146 1.50%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.41% 0.86% 0.07% 0.15% 0.00% 0.02% 3.98% -
ROE 0.00% 2.32% 0.19% 0.42% -2.36% 0.05% 8.47% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 232.16 260.77 267.46 266.34 254.70 208.57 219.24 3.89%
EPS 0.96 2.25 0.19 0.40 -2.24 0.05 8.72 -77.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.97 0.96 0.95 0.95 0.96 1.03 -
Adjusted Per Share Value based on latest NOSH - 438,533
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 237.52 260.86 265.57 261.50 253.84 222.00 219.34 5.45%
EPS 0.97 2.25 0.19 0.39 -2.23 0.05 8.72 -76.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9703 0.9532 0.9327 0.9468 1.0218 1.0305 -
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 65.59 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
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
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 26/02/02 28/11/01 28/08/01 21/05/01 19/02/01 29/11/00 -
Price 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 68.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
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