[ASIAFLE] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 28.16%
YoY- -9.75%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 83,412 84,906 80,648 80,738 77,028 80,083 82,750 0.53%
PBT 25,084 22,471 22,378 21,914 17,328 22,477 24,442 1.74%
Tax -6,472 -5,711 -5,494 -6,186 -5,056 -5,933 -6,529 -0.58%
NP 18,612 16,760 16,884 15,728 12,272 16,544 17,913 2.59%
-
NP to SH 18,612 16,760 16,884 15,728 12,272 16,544 17,913 2.59%
-
Tax Rate 25.80% 25.41% 24.55% 28.23% 29.18% 26.40% 26.71% -
Total Cost 64,800 68,146 63,764 65,010 64,756 63,539 64,837 -0.03%
-
Net Worth 111,310 106,208 102,984 104,853 100,110 96,567 93,665 12.22%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 106 3,556 - - - - -
Div Payout % - 0.64% 21.06% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 111,310 106,208 102,984 104,853 100,110 96,567 93,665 12.22%
NOSH 66,853 66,613 66,682 66,700 66,695 66,415 66,575 0.27%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 22.31% 19.74% 20.94% 19.48% 15.93% 20.66% 21.65% -
ROE 16.72% 15.78% 16.39% 15.00% 12.26% 17.13% 19.12% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 124.77 127.46 120.94 121.05 115.49 120.58 124.30 0.25%
EPS 27.84 25.16 25.32 23.58 18.40 24.91 26.91 2.29%
DPS 0.00 0.16 5.33 0.00 0.00 0.00 0.00 -
NAPS 1.665 1.5944 1.5444 1.572 1.501 1.454 1.4069 11.91%
Adjusted Per Share Value based on latest NOSH - 66,703
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 42.65 43.41 41.23 41.28 39.38 40.95 42.31 0.53%
EPS 9.52 8.57 8.63 8.04 6.27 8.46 9.16 2.61%
DPS 0.00 0.05 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.543 0.5265 0.5361 0.5119 0.4937 0.4789 12.22%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 28/02/02 26/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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