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

Announcement Date
31-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -4.97%
YoY--%
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 132,954 132,328 181,758 173,690 176,240 154,640 0 -100.00%
PBT 9,360 7,716 24,310 22,922 24,056 24,056 0 -100.00%
Tax -3,024 -2,892 -5,924 -6,372 -6,640 -6,560 0 -100.00%
NP 6,336 4,824 18,386 16,550 17,416 17,496 0 -100.00%
-
NP to SH 6,336 4,824 18,386 16,550 17,416 17,496 0 -100.00%
-
Tax Rate 32.31% 37.48% 24.37% 27.80% 27.60% 27.27% - -
Total Cost 126,618 127,504 163,372 157,140 158,824 137,144 0 -100.00%
-
Net Worth 128,399 126,599 115,987 119,390 115,826 111,000 0 -100.00%
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 128,399 126,599 115,987 119,390 115,826 111,000 0 -100.00%
NOSH 59,999 60,000 55,496 59,995 60,013 60,000 0 -100.00%
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 4.77% 3.65% 10.12% 9.53% 9.88% 11.31% 0.00% -
ROE 4.93% 3.81% 15.85% 13.86% 15.04% 15.76% 0.00% -
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 221.59 220.55 327.51 289.51 293.67 257.73 0.00 -100.00%
EPS 10.56 8.04 33.13 27.59 29.02 29.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.11 2.09 1.99 1.93 1.85 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,951
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 34.62 34.46 47.33 45.23 45.89 40.27 0.00 -100.00%
EPS 1.65 1.26 4.79 4.31 4.53 4.56 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3343 0.3297 0.302 0.3109 0.3016 0.289 0.00 -100.00%
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 - - - -
Price 1.75 1.86 2.10 2.47 0.00 0.00 0.00 -
P/RPS 0.79 0.84 0.64 0.85 0.00 0.00 0.00 -100.00%
P/EPS 16.57 23.13 6.34 8.95 0.00 0.00 0.00 -100.00%
EY 6.03 4.32 15.78 11.17 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 0.82 0.88 1.00 1.24 0.00 0.00 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 21/08/01 30/05/01 01/03/01 31/10/00 25/08/00 30/06/00 - -
Price 1.83 1.83 2.07 2.35 3.18 0.00 0.00 -
P/RPS 0.83 0.83 0.63 0.81 1.08 0.00 0.00 -100.00%
P/EPS 17.33 22.76 6.25 8.52 10.96 0.00 0.00 -100.00%
EY 5.77 4.39 16.00 11.74 9.13 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.99 1.18 1.65 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