[ASIAFLE] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 2.78%
YoY- 6.89%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 80,738 77,028 80,083 82,750 84,122 82,188 74,630 5.37%
PBT 21,914 17,328 22,477 24,442 24,424 22,808 20,899 3.20%
Tax -6,186 -5,056 -5,933 -6,529 -6,996 -6,620 -4,286 27.68%
NP 15,728 12,272 16,544 17,913 17,428 16,188 16,613 -3.58%
-
NP to SH 15,728 12,272 16,544 17,913 17,428 16,188 16,613 -3.58%
-
Tax Rate 28.23% 29.18% 26.40% 26.71% 28.64% 29.02% 20.51% -
Total Cost 65,010 64,756 63,539 64,837 66,694 66,000 58,017 7.87%
-
Net Worth 104,853 100,110 96,567 93,665 88,566 83,567 77,854 21.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 104,853 100,110 96,567 93,665 88,566 83,567 77,854 21.93%
NOSH 66,700 66,695 66,415 66,575 41,337 41,253 40,608 39.16%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.48% 15.93% 20.66% 21.65% 20.72% 19.70% 22.26% -
ROE 15.00% 12.26% 17.13% 19.12% 19.68% 19.37% 21.34% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 121.05 115.49 120.58 124.30 203.50 199.23 183.78 -24.27%
EPS 23.58 18.40 24.91 26.91 42.16 39.24 40.91 -30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.572 1.501 1.454 1.4069 2.1425 2.0257 1.9172 -12.38%
Adjusted Per Share Value based on latest NOSH - 66,586
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 41.28 39.38 40.95 42.31 43.01 42.02 38.16 5.37%
EPS 8.04 6.27 8.46 9.16 8.91 8.28 8.49 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5361 0.5119 0.4937 0.4789 0.4528 0.4273 0.3981 21.92%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 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
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 05/06/00 -
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