[PATIMAS] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -7.37%
YoY- -23.69%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 98,492 82,708 84,667 89,837 88,658 85,784 82,945 -0.17%
PBT 5,078 7,632 12,486 13,609 13,732 8,792 13,019 0.95%
Tax -892 -1,876 -3,546 -3,444 -2,758 -3,856 -607 -0.38%
NP 4,186 5,756 8,940 10,165 10,974 4,936 12,412 1.10%
-
NP to SH 4,186 5,756 8,940 10,165 10,974 4,936 12,412 1.10%
-
Tax Rate 17.57% 24.58% 28.40% 25.31% 20.08% 43.86% 4.66% -
Total Cost 94,306 76,952 75,727 79,672 77,684 80,848 70,533 -0.29%
-
Net Worth 59,970 60,085 77,373 78,800 77,585 73,081 47,995 -0.22%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 59,970 60,085 77,373 78,800 77,585 73,081 47,995 -0.22%
NOSH 59,970 60,085 59,979 40,000 39,992 39,935 39,996 -0.41%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 4.25% 6.96% 10.56% 11.32% 12.38% 5.75% 14.96% -
ROE 6.98% 9.58% 11.55% 12.90% 14.14% 6.75% 25.86% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 164.23 137.65 141.16 224.59 221.69 214.81 207.38 0.23%
EPS 6.98 9.60 14.90 25.41 27.44 12.36 20.69 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.29 1.97 1.94 1.83 1.20 0.18%
Adjusted Per Share Value based on latest NOSH - 40,018
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 15.63 13.13 13.44 14.26 14.07 13.62 13.17 -0.17%
EPS 0.66 0.91 1.42 1.61 1.74 0.78 1.97 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0954 0.1228 0.1251 0.1232 0.116 0.0762 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.21 0.23 0.29 0.65 0.82 1.65 0.00 -
P/RPS 0.13 0.17 0.21 0.29 0.37 0.77 0.00 -100.00%
P/EPS 3.01 2.40 1.95 2.56 2.99 13.35 0.00 -100.00%
EY 33.24 41.65 51.40 39.10 33.46 7.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.22 0.33 0.42 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 30/05/01 27/02/01 28/11/00 25/08/00 26/05/00 25/04/00 -
Price 0.26 0.21 0.28 0.57 0.88 1.06 1.09 -
P/RPS 0.16 0.15 0.20 0.25 0.40 0.49 0.53 1.22%
P/EPS 3.72 2.19 1.88 2.24 3.21 8.58 3.51 -0.05%
EY 26.85 45.62 53.23 44.58 31.18 11.66 28.47 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.22 0.29 0.45 0.58 0.91 1.27%

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