[TA] QoQ Annualized Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- -44.03%
YoY- -34.19%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 132,308 376,873 454,862 556,930 839,028 498,419 541,290 1.43%
PBT -122,788 20,349 52,293 141,850 248,296 146,053 161,829 -
Tax 122,788 12,481 -5,213 -21,334 -32,992 -3,282 -11,288 -
NP 0 32,830 47,080 120,516 215,304 142,771 150,541 -
-
NP to SH -129,380 32,830 47,080 120,516 215,304 142,771 150,541 -
-
Tax Rate - -61.33% 9.97% 15.04% 13.29% 2.25% 6.98% -
Total Cost 132,308 344,043 407,782 436,414 623,724 355,648 390,749 1.10%
-
Net Worth 1,477,487 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 -0.23%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - 9,582 - - - - - -
Div Payout % - 29.19% - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 1,477,487 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 -0.23%
NOSH 1,331,069 1,330,867 1,327,443 1,327,268 1,329,036 1,109,534 1,049,312 -0.24%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 0.00% 8.71% 10.35% 21.64% 25.66% 28.64% 27.81% -
ROE -8.76% 2.18% 3.11% 7.76% 13.85% 11.39% 12.81% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 9.94 28.32 34.27 41.96 63.13 44.92 51.59 1.68%
EPS -9.72 2.47 3.55 9.08 16.20 12.86 14.35 -
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.14 1.17 1.17 1.13 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,340,000
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 5.30 15.09 18.22 22.30 33.60 19.96 21.68 1.43%
EPS -5.18 1.31 1.89 4.83 8.62 5.72 6.03 -
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5917 0.6023 0.6061 0.6219 0.6228 0.5021 0.4707 -0.23%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 0.58 0.84 0.95 1.16 1.55 1.80 0.00 -
P/RPS 5.84 2.97 2.77 2.76 2.46 4.01 0.00 -100.00%
P/EPS -5.97 34.05 26.79 12.78 9.57 13.99 0.00 -100.00%
EY -16.76 2.94 3.73 7.83 10.45 7.15 0.00 -100.00%
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.83 0.99 1.32 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 08/08/01 30/03/01 21/12/00 29/09/00 30/06/00 31/03/00 20/01/00 -
Price 0.74 0.52 0.75 0.85 1.23 1.85 2.03 -
P/RPS 7.44 1.84 2.19 2.03 1.95 4.12 3.94 -0.64%
P/EPS -7.61 21.08 21.15 9.36 7.59 14.38 14.15 -
EY -13.14 4.74 4.73 10.68 13.17 6.96 7.07 -
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.66 0.73 1.05 1.64 1.81 1.01%

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