[EPIC] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Announcement Date
25-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 19.63%
YoY- -40.21%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 45,172 41,350 40,834 38,130 35,256 49,362 52,048 0.14%
PBT 25,744 17,069 20,964 21,020 18,556 27,163 24,128 -0.06%
Tax -7,508 6,182 -6,208 -6,238 -6,200 1,037 200 -
NP 18,236 23,251 14,756 14,782 12,356 28,200 24,328 0.29%
-
NP to SH 18,236 23,251 14,756 14,782 12,356 28,200 24,328 0.29%
-
Tax Rate 29.16% -36.22% 29.61% 29.68% 33.41% -3.82% -0.83% -
Total Cost 26,936 18,099 26,078 23,348 22,900 21,162 27,720 0.02%
-
Net Worth 238,843 235,494 229,083 229,153 220,988 217,729 20,863,904 4.63%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - 8,064 5,377 - - - - -
Div Payout % - 34.69% 36.44% - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 238,843 235,494 229,083 229,153 220,988 217,729 20,863,904 4.63%
NOSH 80,690 80,648 80,663 80,687 80,652 80,640 7,933,043 4.76%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 40.37% 56.23% 36.14% 38.77% 35.05% 57.13% 46.74% -
ROE 7.64% 9.87% 6.44% 6.45% 5.59% 12.95% 0.12% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 55.98 51.27 50.62 47.26 43.71 61.21 0.66 -4.40%
EPS 22.60 28.83 18.29 18.32 15.32 34.97 0.31 -4.25%
DPS 0.00 10.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.92 2.84 2.84 2.74 2.70 2.63 -0.11%
Adjusted Per Share Value based on latest NOSH - 80,731
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 27.08 24.79 24.48 22.86 21.13 29.59 31.20 0.14%
EPS 10.93 13.94 8.85 8.86 7.41 16.91 14.58 0.29%
DPS 0.00 4.83 3.22 0.00 0.00 0.00 0.00 -
NAPS 1.4318 1.4117 1.3733 1.3737 1.3248 1.3052 125.0732 4.63%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 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
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 22/05/01 23/02/01 21/11/00 25/08/00 19/05/00 28/02/00 30/11/99 -
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