[QUALITY] QoQ Annualized Quarter Result on 30-Apr-2001 [#1]

Announcement Date
28-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- -46.05%
YoY--%
View:
Show?
Annualized Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 120,358 115,790 82,850 83,188 87,832 80,592 76,712 34.91%
PBT 8,469 6,409 3,640 3,864 5,200 4,368 2,614 118.48%
Tax -1,576 -2,464 -1,876 -1,588 -981 -1,482 -918 43.23%
NP 6,893 3,945 1,764 2,276 4,219 2,885 1,696 154.02%
-
NP to SH 6,893 3,945 1,764 2,276 4,219 2,885 1,696 154.02%
-
Tax Rate 18.61% 38.45% 51.54% 41.10% 18.87% 33.93% 35.12% -
Total Cost 113,465 111,845 81,086 80,912 83,613 77,706 75,016 31.66%
-
Net Worth 114,694 105,142 59,099 58,696 58,213 56,194 53,876 65.25%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 114,694 105,142 59,099 58,696 58,213 56,194 53,876 65.25%
NOSH 56,779 50,067 29,999 29,947 30,007 30,013 29,964 52.95%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 5.73% 3.41% 2.13% 2.74% 4.80% 3.58% 2.21% -
ROE 6.01% 3.75% 2.98% 3.88% 7.25% 5.13% 3.15% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 211.98 231.27 276.17 277.78 292.70 268.52 256.01 -11.79%
EPS 12.14 7.88 5.88 7.60 14.06 9.61 5.66 66.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.10 1.97 1.96 1.94 1.8723 1.798 8.04%
Adjusted Per Share Value based on latest NOSH - 29,947
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 207.65 199.77 142.94 143.52 151.53 139.04 132.35 34.91%
EPS 11.89 6.81 3.04 3.93 7.28 4.98 2.93 153.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9788 1.814 1.0196 1.0127 1.0043 0.9695 0.9295 65.26%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.49 1.22 1.33 1.17 1.44 2.15 2.50 -
P/RPS 0.70 0.53 0.48 0.42 0.49 0.80 0.98 -20.04%
P/EPS 12.27 15.48 22.62 15.39 10.24 22.36 44.17 -57.32%
EY 8.15 6.46 4.42 6.50 9.76 4.47 2.26 134.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.68 0.60 0.74 1.15 1.39 -34.23%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 05/04/02 31/12/01 24/09/01 28/06/01 19/04/01 08/12/00 29/09/00 -
Price 1.51 1.40 1.20 1.30 1.03 1.81 1.93 -
P/RPS 0.71 0.61 0.43 0.47 0.35 0.67 0.75 -3.57%
P/EPS 12.44 17.77 20.41 17.11 7.33 18.83 34.10 -48.85%
EY 8.04 5.63 4.90 5.85 13.65 5.31 2.93 95.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.61 0.66 0.53 0.97 1.07 -21.04%

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