[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -18.58%
YoY- -32.19%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 153,916 140,157 137,413 132,292 129,244 133,326 135,301 8.98%
PBT 13,480 8,733 9,270 11,008 13,040 14,631 16,464 -12.49%
Tax -1,428 -930 -1,029 -1,446 -1,296 -2,340 -3,013 -39.23%
NP 12,052 7,803 8,241 9,562 11,744 12,291 13,450 -7.06%
-
NP to SH 12,052 7,803 8,241 9,562 11,744 12,291 13,450 -7.06%
-
Tax Rate 10.59% 10.65% 11.10% 13.14% 9.94% 15.99% 18.30% -
Total Cost 141,864 132,354 129,172 122,730 117,500 121,035 121,850 10.68%
-
Net Worth 85,796 82,180 80,510 79,046 77,125 73,273 70,954 13.51%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 1,380 - - - 1,358 - -
Div Payout % - 17.69% - - - 11.05% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 85,796 82,180 80,510 79,046 77,125 73,273 70,954 13.51%
NOSH 27,975 27,611 27,593 27,572 27,516 27,168 27,081 2.19%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.83% 5.57% 6.00% 7.23% 9.09% 9.22% 9.94% -
ROE 14.05% 9.50% 10.24% 12.10% 15.23% 16.77% 18.96% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 550.17 507.60 497.99 479.80 469.70 490.74 499.60 6.64%
EPS 43.08 28.26 29.87 34.68 42.68 45.24 49.67 -9.06%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.0668 2.9763 2.9177 2.8669 2.8029 2.697 2.62 11.07%
Adjusted Per Share Value based on latest NOSH - 27,619
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 38.06 34.65 33.98 32.71 31.96 32.97 33.45 8.99%
EPS 2.98 1.93 2.04 2.36 2.90 3.04 3.33 -7.14%
DPS 0.00 0.34 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.2121 0.2032 0.1991 0.1954 0.1907 0.1812 0.1754 13.51%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.63 1.34 1.11 0.99 1.04 1.07 1.29 -
P/RPS 0.30 0.26 0.22 0.21 0.22 0.22 0.26 10.01%
P/EPS 3.78 4.74 3.72 2.85 2.44 2.37 2.60 28.36%
EY 26.43 21.09 26.91 35.03 41.04 42.28 38.50 -22.19%
DY 0.00 3.73 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.53 0.45 0.38 0.35 0.37 0.40 0.49 5.37%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 29/11/00 -
Price 1.40 1.39 1.11 1.11 1.00 1.16 1.27 -
P/RPS 0.25 0.27 0.22 0.23 0.21 0.24 0.25 0.00%
P/EPS 3.25 4.92 3.72 3.20 2.34 2.56 2.56 17.26%
EY 30.77 20.33 26.91 31.24 42.68 39.00 39.11 -14.78%
DY 0.00 3.60 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.46 0.47 0.38 0.39 0.36 0.43 0.48 -2.79%

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