[POS] QoQ Annualized Quarter Result on 31-Oct-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -150.48%
YoY- -117.21%
View:
Show?
Annualized Quarter Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 14,326 16,784 557,126 597,662 663,436 795,844 902,228 -93.69%
PBT 15,464 24,568 28,876 13,333 116,810 232,476 211,372 -82.53%
Tax -4,036 -5,640 -26,084 -13,333 -63,416 -113,296 2,653 -
NP 11,428 18,928 2,792 0 53,394 119,180 214,025 -85.84%
-
NP to SH 11,428 18,928 2,792 -26,954 53,394 119,180 214,025 -85.84%
-
Tax Rate 26.10% 22.96% 90.33% 100.00% 54.29% 48.73% -1.26% -
Total Cost 2,898 -2,144 554,334 597,662 610,042 676,664 688,203 -97.40%
-
Net Worth 847,965 845,321 868,758 643,610 682,654 680,892 604,705 25.30%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 847,965 845,321 868,758 643,610 682,654 680,892 604,705 25.30%
NOSH 388,707 387,868 372,266 370,935 368,743 366,031 339,722 9.40%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 79.77% 112.77% 0.50% 0.00% 8.05% 14.98% 23.72% -
ROE 1.35% 2.24% 0.32% -4.19% 7.82% 17.50% 35.39% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 3.69 4.33 149.66 161.12 179.92 217.42 265.58 -94.23%
EPS 2.94 4.88 0.75 -7.27 14.48 32.56 63.00 -87.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1815 2.1794 2.3337 1.7351 1.8513 1.8602 1.78 14.53%
Adjusted Per Share Value based on latest NOSH - 374,704
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 1.83 2.14 71.17 76.35 84.75 101.67 115.26 -93.69%
EPS 1.46 2.42 0.36 -3.44 6.82 15.23 27.34 -85.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0833 1.0799 1.1098 0.8222 0.8721 0.8698 0.7725 25.31%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.79 1.74 1.68 1.81 2.36 3.42 3.42 -
P/RPS 48.57 40.21 1.12 1.12 1.31 1.57 1.29 1025.84%
P/EPS 60.88 35.66 224.00 -24.91 16.30 10.50 5.43 401.67%
EY 1.64 2.80 0.45 -4.01 6.14 9.52 18.42 -80.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.72 1.04 1.27 1.84 1.92 -43.31%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 27/06/01 29/03/01 30/11/00 14/09/00 06/06/00 19/04/00 -
Price 1.52 1.78 1.65 1.73 1.86 2.88 3.38 -
P/RPS 41.24 41.13 1.10 1.07 1.03 1.32 1.27 919.99%
P/EPS 51.70 36.48 220.00 -23.81 12.85 8.85 5.37 353.18%
EY 1.93 2.74 0.45 -4.20 7.78 11.31 18.64 -77.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.71 1.00 1.00 1.55 1.90 -48.63%

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