[ENG] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -52.83%
YoY- -44.88%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 167,820 181,933 191,248 192,476 239,126 240,449 239,790 -21.12%
PBT 16,216 17,192 23,290 18,736 40,171 41,162 38,924 -44.13%
Tax -2,251 -2,052 -2,628 -4,104 -9,154 -8,388 -6,984 -52.89%
NP 13,965 15,140 20,662 14,632 31,017 32,774 31,940 -42.30%
-
NP to SH 13,965 15,140 20,662 14,632 31,017 32,774 31,940 -42.30%
-
Tax Rate 13.88% 11.94% 11.28% 21.90% 22.79% 20.38% 17.94% -
Total Cost 153,855 166,793 170,586 177,844 208,109 207,674 207,850 -18.12%
-
Net Worth 115,572 122,038 120,021 115,359 110,949 108,198 107,846 4.70%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 115,572 122,038 120,021 115,359 110,949 108,198 107,846 4.70%
NOSH 80,258 80,077 53,390 53,014 53,111 53,090 52,840 32.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 8.32% 8.32% 10.80% 7.60% 12.97% 13.63% 13.32% -
ROE 12.08% 12.41% 17.22% 12.68% 27.96% 30.29% 29.62% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 209.10 227.20 358.21 363.06 450.24 452.90 453.80 -40.25%
EPS 17.40 18.91 38.70 27.60 58.40 61.73 60.40 -56.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.524 2.248 2.176 2.089 2.038 2.041 -20.69%
Adjusted Per Share Value based on latest NOSH - 53,014
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 148.33 160.80 169.03 170.12 211.35 212.52 211.94 -21.12%
EPS 12.34 13.38 18.26 12.93 27.41 28.97 28.23 -42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0215 1.0786 1.0608 1.0196 0.9806 0.9563 0.9532 4.70%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.24 2.55 4.82 4.92 5.90 8.50 11.30 -
P/RPS 1.55 1.12 1.35 1.36 1.31 1.88 2.49 -27.03%
P/EPS 18.62 13.49 12.45 17.83 10.10 13.77 18.69 -0.24%
EY 5.37 7.41 8.03 5.61 9.90 7.26 5.35 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.67 2.14 2.26 2.82 4.17 5.54 -45.06%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 23/11/01 23/08/01 31/05/01 27/02/01 14/11/00 22/08/00 -
Price 3.20 2.65 4.78 5.00 5.85 7.80 9.50 -
P/RPS 1.53 1.17 1.33 1.38 1.30 1.72 2.09 -18.72%
P/EPS 18.39 14.02 12.35 18.12 10.02 12.63 15.72 10.99%
EY 5.44 7.13 8.10 5.52 9.98 7.91 6.36 -9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.74 2.13 2.30 2.80 3.83 4.65 -38.83%

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