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

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -18.76%
YoY- 48.3%
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 46,496 43,804 52,100 45,581 43,180 40,880 35,368 20.06%
PBT 2,518 1,620 2,403 2,000 2,480 2,064 997 85.77%
Tax -34 -56 -65 -22 -46 -44 566 -
NP 2,484 1,564 2,338 1,977 2,434 2,020 1,563 36.30%
-
NP to SH 2,484 1,564 2,338 1,977 2,434 2,020 1,563 36.30%
-
Tax Rate 1.35% 3.46% 2.70% 1.10% 1.85% 2.13% -56.77% -
Total Cost 44,012 42,240 49,762 43,604 40,746 38,860 33,805 19.28%
-
Net Worth 37,298 36,596 36,117 35,154 34,991 34,178 33,661 7.09%
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 37,298 36,596 36,117 35,154 34,991 34,178 33,661 7.09%
NOSH 19,226 19,261 19,211 19,209 19,225 19,201 19,234 -0.02%
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 5.34% 3.57% 4.49% 4.34% 5.64% 4.94% 4.42% -
ROE 6.66% 4.27% 6.47% 5.62% 6.96% 5.91% 4.64% -
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 241.84 227.42 271.20 237.28 224.59 212.90 183.87 20.10%
EPS 12.92 8.12 12.17 10.29 12.66 10.52 8.13 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.88 1.83 1.82 1.78 1.75 7.13%
Adjusted Per Share Value based on latest NOSH - 19,136
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 73.17 68.94 81.99 71.73 67.95 64.33 55.66 20.06%
EPS 3.91 2.46 3.68 3.11 3.83 3.18 2.46 36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5759 0.5684 0.5532 0.5507 0.5379 0.5297 7.10%
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 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.67 1.72 1.50 1.28 1.21 1.10 1.70 -
P/RPS 0.69 0.76 0.55 0.54 0.54 0.52 0.92 -17.49%
P/EPS 12.93 21.18 12.33 12.44 9.56 10.46 20.92 -27.50%
EY 7.74 4.72 8.11 8.04 10.46 9.56 4.78 38.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.80 0.70 0.66 0.62 0.97 -7.73%
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 28/08/02 30/05/02 26/02/02 28/11/01 06/08/01 31/05/01 02/03/01 -
Price 1.64 1.70 1.60 1.42 1.50 1.05 1.43 -
P/RPS 0.68 0.75 0.59 0.60 0.67 0.49 0.78 -8.76%
P/EPS 12.69 20.94 13.15 13.80 11.85 9.98 17.60 -19.64%
EY 7.88 4.78 7.61 7.25 8.44 10.02 5.68 24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.85 0.78 0.82 0.59 0.82 2.43%

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