[BIG] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -36.22%
YoY- 134.02%
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 36,228 35,830 33,048 32,642 32,206 37,186 0 -100.00%
PBT 1,334 2,284 1,272 647 1,073 618 0 -100.00%
Tax -1 -34 16 -84 -190 -102 0 -100.00%
NP 1,333 2,250 1,288 563 882 516 0 -100.00%
-
NP to SH 1,333 2,250 1,288 563 882 516 0 -100.00%
-
Tax Rate 0.07% 1.49% -1.26% 12.98% 17.71% 16.50% - -
Total Cost 34,894 33,580 31,760 32,079 31,324 36,670 0 -100.00%
-
Net Worth 30,769 3,435,915 33,350 33,733 3,357,148 18,388 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 30,769 3,435,915 33,350 33,733 3,357,148 18,388 0 -100.00%
NOSH 19,230 19,210 19,166 20,200 18,860 18,388 18,388 -0.04%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 3.68% 6.28% 3.90% 1.72% 2.74% 1.39% 0.00% -
ROE 4.33% 0.07% 3.86% 1.67% 0.03% 2.81% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 188.39 186.52 172.42 161.59 170.76 202.22 0.00 -100.00%
EPS 6.93 11.70 6.72 2.93 4.59 2.68 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 178.86 1.74 1.67 178.00 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,333
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 57.01 56.39 52.01 51.37 50.69 58.52 0.00 -100.00%
EPS 2.10 3.54 2.03 0.89 1.39 0.81 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4842 54.0726 0.5248 0.5309 52.833 0.2894 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.87 2.39 3.70 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.28 2.15 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.97 20.41 55.06 0.00 0.00 0.00 0.00 -100.00%
EY 3.71 4.90 1.82 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.01 2.13 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 12/01/01 30/08/00 30/05/00 29/02/00 30/11/99 29/09/99 - -
Price 1.80 2.50 2.81 3.48 0.00 0.00 0.00 -
P/RPS 0.96 1.34 1.63 2.15 0.00 0.00 0.00 -100.00%
P/EPS 25.96 21.34 41.82 124.86 0.00 0.00 0.00 -100.00%
EY 3.85 4.69 2.39 0.80 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.01 1.61 2.08 0.00 0.00 0.00 -100.00%

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