[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 286,554 219,485 154,929 87,496 382.87%
PBT 63,482 39,704 24,668 39,257 89.25%
Tax -28,407 -23,803 -15,181 -12,264 204.91%
NP 35,075 15,901 9,487 26,993 41.57%
-
NP to SH 35,075 15,901 9,487 26,993 41.57%
-
Tax Rate 44.75% 59.95% 61.54% 31.24% -
Total Cost 251,479 203,584 145,442 60,503 562.54%
-
Net Worth 1,483,171 0 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,483,171 0 0 0 -
NOSH 501,071 500,031 499,315 499,870 0.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.24% 7.24% 6.12% 30.85% -
ROE 2.36% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.19 43.89 31.03 17.50 381.49%
EPS 7.00 3.18 1.90 5.40 41.12%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.96 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 499,870
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.41 27.12 19.14 10.81 382.99%
EPS 4.33 1.96 1.17 3.34 41.13%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.8327 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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