[QUALITY] QoQ Annualized Quarter Result on 30-Apr-2000 [#1]

Announcement Date
30-Jun-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
30-Apr-2000 [#1]
Profit Trend
QoQ- 156.24%
YoY--%
View:
Show?
Annualized Quarter Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 87,832 80,592 76,712 81,436 51,428 46,518 45,044 -0.67%
PBT 5,200 4,368 2,614 2,896 1,505 1,710 1,800 -1.07%
Tax -981 -1,482 -918 -536 -584 -582 -602 -0.49%
NP 4,219 2,885 1,696 2,360 921 1,128 1,198 -1.26%
-
NP to SH 4,219 2,885 1,696 2,360 921 1,128 1,198 -1.26%
-
Tax Rate 18.87% 33.93% 35.12% 18.51% 38.80% 34.04% 33.44% -
Total Cost 83,613 77,706 75,016 79,076 50,507 45,390 43,846 -0.65%
-
Net Worth 58,213 56,194 53,876 53,744 53,161 53,015 52,682 -0.10%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 58,213 56,194 53,876 53,744 53,161 53,015 52,682 -0.10%
NOSH 30,007 30,013 29,964 30,034 30,034 30,000 29,950 -0.00%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 4.80% 3.58% 2.21% 2.90% 1.79% 2.42% 2.66% -
ROE 7.25% 5.13% 3.15% 4.39% 1.73% 2.13% 2.27% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 292.70 268.52 256.01 271.14 171.23 155.06 150.40 -0.67%
EPS 14.06 9.61 5.66 7.88 3.07 3.76 4.00 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.8723 1.798 1.7894 1.77 1.7672 1.759 -0.09%
Adjusted Per Share Value based on latest NOSH - 31,999
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 151.53 139.04 132.35 140.50 88.73 80.26 77.71 -0.67%
EPS 7.28 4.98 2.93 4.07 1.59 1.95 2.07 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0043 0.9695 0.9295 0.9272 0.9172 0.9147 0.9089 -0.10%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - - -
Price 1.44 2.15 2.50 3.20 2.50 0.00 0.00 -
P/RPS 0.49 0.80 0.98 1.18 1.46 0.00 0.00 -100.00%
P/EPS 10.24 22.36 44.17 40.73 81.53 0.00 0.00 -100.00%
EY 9.76 4.47 2.26 2.46 1.23 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.15 1.39 1.79 1.41 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 19/04/01 08/12/00 29/09/00 30/06/00 30/03/00 17/11/99 29/09/99 -
Price 1.03 1.81 1.93 2.50 3.46 0.00 0.00 -
P/RPS 0.35 0.67 0.75 0.92 2.02 0.00 0.00 -100.00%
P/EPS 7.33 18.83 34.10 31.82 112.83 0.00 0.00 -100.00%
EY 13.65 5.31 2.93 3.14 0.89 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.97 1.07 1.40 1.95 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