[ENG] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
14-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -7.58%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 240,449 239,790 228,768 185,983 181,328 199,356 -0.18%
PBT 41,162 38,924 29,992 32,061 35,138 40,336 -0.02%
Tax -8,388 -6,984 -3,444 -6,321 -7,288 -6,306 -0.28%
NP 32,774 31,940 26,548 25,740 27,850 34,030 0.03%
-
NP to SH 32,774 31,940 26,548 25,740 27,850 34,030 0.03%
-
Tax Rate 20.38% 17.94% 11.48% 19.72% 20.74% 15.63% -
Total Cost 207,674 207,850 202,220 160,243 153,477 165,326 -0.23%
-
Net Worth 108,198 107,846 98,933 83,262 93,054 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 108,198 107,846 98,933 83,262 93,054 0 -100.00%
NOSH 53,090 52,840 52,624 47,606 28,970 46,111 -0.14%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 13.63% 13.32% 11.60% 13.84% 15.36% 17.07% -
ROE 30.29% 29.62% 26.83% 30.91% 29.93% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 452.90 453.80 434.72 390.67 625.90 432.34 -0.04%
EPS 61.73 60.40 50.40 54.10 96.13 73.80 0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.038 2.041 1.88 1.749 3.212 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 47,692
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 212.52 211.94 202.19 164.38 160.26 176.20 -0.18%
EPS 28.97 28.23 23.46 22.75 24.62 30.08 0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9563 0.9532 0.8744 0.7359 0.8225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 8.50 11.30 15.00 0.00 0.00 0.00 -
P/RPS 1.88 2.49 3.45 0.00 0.00 0.00 -100.00%
P/EPS 13.77 18.69 29.73 0.00 0.00 0.00 -100.00%
EY 7.26 5.35 3.36 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.54 7.98 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 14/11/00 22/08/00 30/05/00 14/04/00 24/11/99 - -
Price 7.80 9.50 11.70 13.20 0.00 0.00 -
P/RPS 1.72 2.09 2.69 3.38 0.00 0.00 -100.00%
P/EPS 12.63 15.72 23.19 24.41 0.00 0.00 -100.00%
EY 7.91 6.36 4.31 4.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.65 6.22 7.55 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