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

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 2.61%
YoY- 17.68%
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 191,248 192,476 239,126 240,449 239,790 228,768 185,983 -0.02%
PBT 23,290 18,736 40,171 41,162 38,924 29,992 32,061 0.32%
Tax -2,628 -4,104 -9,154 -8,388 -6,984 -3,444 -6,321 0.89%
NP 20,662 14,632 31,017 32,774 31,940 26,548 25,740 0.22%
-
NP to SH 20,662 14,632 31,017 32,774 31,940 26,548 25,740 0.22%
-
Tax Rate 11.28% 21.90% 22.79% 20.38% 17.94% 11.48% 19.72% -
Total Cost 170,586 177,844 208,109 207,674 207,850 202,220 160,243 -0.06%
-
Net Worth 120,021 115,359 110,949 108,198 107,846 98,933 83,262 -0.37%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 120,021 115,359 110,949 108,198 107,846 98,933 83,262 -0.37%
NOSH 53,390 53,014 53,111 53,090 52,840 52,624 47,606 -0.11%
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 10.80% 7.60% 12.97% 13.63% 13.32% 11.60% 13.84% -
ROE 17.22% 12.68% 27.96% 30.29% 29.62% 26.83% 30.91% -
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 358.21 363.06 450.24 452.90 453.80 434.72 390.67 0.08%
EPS 38.70 27.60 58.40 61.73 60.40 50.40 54.10 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.248 2.176 2.089 2.038 2.041 1.88 1.749 -0.25%
Adjusted Per Share Value based on latest NOSH - 52,993
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 169.03 170.12 211.35 212.52 211.94 202.19 164.38 -0.02%
EPS 18.26 12.93 27.41 28.97 28.23 23.46 22.75 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0608 1.0196 0.9806 0.9563 0.9532 0.8744 0.7359 -0.37%
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 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 4.82 4.92 5.90 8.50 11.30 15.00 0.00 -
P/RPS 1.35 1.36 1.31 1.88 2.49 3.45 0.00 -100.00%
P/EPS 12.45 17.83 10.10 13.77 18.69 29.73 0.00 -100.00%
EY 8.03 5.61 9.90 7.26 5.35 3.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.26 2.82 4.17 5.54 7.98 0.00 -100.00%
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 23/08/01 31/05/01 27/02/01 14/11/00 22/08/00 30/05/00 14/04/00 -
Price 4.78 5.00 5.85 7.80 9.50 11.70 13.20 -
P/RPS 1.33 1.38 1.30 1.72 2.09 2.69 3.38 0.95%
P/EPS 12.35 18.12 10.02 12.63 15.72 23.19 24.41 0.69%
EY 8.10 5.52 9.98 7.91 6.36 4.31 4.10 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.30 2.80 3.83 4.65 6.22 7.55 1.29%

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