[EPIC] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
21-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -0.18%
YoY- -39.35%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 45,608 45,172 41,350 40,834 38,130 35,256 49,362 0.08%
PBT 25,424 25,744 17,069 20,964 21,020 18,556 27,163 0.06%
Tax -5,532 -7,508 6,182 -6,208 -6,238 -6,200 1,037 -
NP 19,892 18,236 23,251 14,756 14,782 12,356 28,200 0.35%
-
NP to SH 19,892 18,236 23,251 14,756 14,782 12,356 28,200 0.35%
-
Tax Rate 21.76% 29.16% -36.22% 29.61% 29.68% 33.41% -3.82% -
Total Cost 25,716 26,936 18,099 26,078 23,348 22,900 21,162 -0.19%
-
Net Worth 247,661 238,843 235,494 229,083 229,153 220,988 217,729 -0.13%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 8,064 5,377 - - - -
Div Payout % - - 34.69% 36.44% - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 247,661 238,843 235,494 229,083 229,153 220,988 217,729 -0.13%
NOSH 80,671 80,690 80,648 80,663 80,687 80,652 80,640 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 43.62% 40.37% 56.23% 36.14% 38.77% 35.05% 57.13% -
ROE 8.03% 7.64% 9.87% 6.44% 6.45% 5.59% 12.95% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 56.54 55.98 51.27 50.62 47.26 43.71 61.21 0.08%
EPS 24.66 22.60 28.83 18.29 18.32 15.32 34.97 0.35%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 0.00 -
NAPS 3.07 2.96 2.92 2.84 2.84 2.74 2.70 -0.13%
Adjusted Per Share Value based on latest NOSH - 80,791
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 27.34 27.08 24.79 24.48 22.86 21.13 29.59 0.08%
EPS 11.92 10.93 13.94 8.85 8.86 7.41 16.91 0.35%
DPS 0.00 0.00 4.83 3.22 0.00 0.00 0.00 -
NAPS 1.4847 1.4318 1.4117 1.3733 1.3737 1.3248 1.3052 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 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
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 13/08/01 22/05/01 23/02/01 21/11/00 25/08/00 19/05/00 28/02/00 -
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