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

Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 12.4%
YoY--%
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 60,746 58,306 13,161 61,575 55,413 0 0 -100.00%
PBT 7,640 8,804 2,395 10,385 9,780 0 0 -100.00%
Tax -2,580 -2,818 -717 -383 -881 0 0 -100.00%
NP 5,060 5,986 1,678 10,002 8,898 0 0 -100.00%
-
NP to SH 5,060 5,986 1,678 10,002 8,898 0 0 -100.00%
-
Tax Rate 33.77% 32.01% 29.94% 3.69% 9.01% - - -
Total Cost 55,686 52,320 11,483 51,573 46,514 0 0 -100.00%
-
Net Worth 44,368 43,636 42,229 34,989 0 0 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 44,368 43,636 42,229 34,989 0 0 0 -100.00%
NOSH 27,904 27,971 27,966 23,965 0 0 0 -100.00%
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 8.33% 10.27% 12.75% 16.24% 16.06% 0.00% 0.00% -
ROE 11.40% 13.72% 3.97% 28.59% 0.00% 0.00% 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 217.70 208.44 47.06 256.93 0.00 0.00 0.00 -100.00%
EPS 18.13 21.40 6.00 41.80 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.56 1.51 1.46 1.41 0.00 1.46 -0.08%
Adjusted Per Share Value based on latest NOSH - 28,000
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 11.29 10.83 2.45 11.44 10.30 0.00 0.00 -100.00%
EPS 0.94 1.11 0.31 1.86 1.65 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0811 0.0785 0.065 1.41 0.00 1.46 2.95%
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 0.67 0.80 1.04 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.38 2.21 0.00 0.00 0.00 0.00 -100.00%
P/EPS 3.69 3.74 17.33 0.00 0.00 0.00 0.00 -100.00%
EY 27.06 26.75 5.77 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 0.42 0.51 0.69 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 20/10/00 28/07/00 28/04/00 28/02/00 05/11/99 - - -
Price 0.74 0.80 0.88 0.93 0.00 0.00 0.00 -
P/RPS 0.34 0.38 1.87 0.36 0.00 0.00 0.00 -100.00%
P/EPS 4.08 3.74 14.67 2.23 0.00 0.00 0.00 -100.00%
EY 24.50 26.75 6.82 44.88 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 0.47 0.51 0.58 0.64 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