[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 201,852 197,180 107,969 0 0 0 0 -
PBT 36,238 37,388 17,905 0 0 0 0 -
Tax -11,192 -10,972 -15,918 0 0 0 0 -
NP 25,046 26,416 1,987 0 0 0 0 -
-
NP to SH 25,046 26,416 1,987 0 0 0 0 -
-
Tax Rate 30.88% 29.35% 88.90% - - - - -
Total Cost 176,806 170,764 105,982 0 0 0 0 -
-
Net Worth 93,473 88,853 9,471,366 0 0 0 0 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 93,473 88,853 9,471,366 0 0 0 0 -
NOSH 59,918 60,036 6,623,333 0 0 0 0 -
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 12.41% 13.40% 1.84% 0.00% 0.00% 0.00% 0.00% -
ROE 26.79% 29.73% 0.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 336.88 328.43 1.63 0.00 0.00 0.00 0.00 -
EPS 41.80 44.00 0.03 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.48 1.43 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 115.71 113.03 61.89 0.00 0.00 0.00 0.00 -
EPS 14.36 15.14 1.14 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5358 0.5093 54.2927 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 - - - - - -
Price 3.40 2.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.13 6.73 0.00 0.00 0.00 0.00 0.00 -
EY 12.29 14.86 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 2.18 2.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 11/10/02 01/07/02 21/03/02 - - - - -
Price 3.00 3.44 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.89 1.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.18 7.82 0.00 0.00 0.00 0.00 0.00 -
EY 13.93 12.79 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 1.92 2.32 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