[RVIEW] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 192.3%
YoY- -27.47%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,958 1,400 5,336 3,734 1,852 965 6,660 -41.87%
PBT 447 364 1,376 852 -649 -488 2,541 -68.70%
Tax -236 -124 -365 -229 649 488 -643 -48.83%
NP 211 240 1,011 623 0 0 1,898 -76.97%
-
NP to SH 211 240 1,011 623 -675 -488 1,898 -76.97%
-
Tax Rate 52.80% 34.07% 26.53% 26.88% - - 25.30% -
Total Cost 2,747 1,160 4,325 3,111 1,852 965 4,762 -30.77%
-
Net Worth 47,718 48,432 48,225 47,806 46,440 47,612 48,093 -0.52%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,712 - - - 2,053 -
Div Payout % - - 169.41% - - - 108.19% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 47,718 48,432 48,225 47,806 46,440 47,612 48,093 -0.52%
NOSH 10,820 10,810 10,812 10,815 10,800 10,796 10,807 0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.13% 17.14% 18.95% 16.68% 0.00% 0.00% 28.50% -
ROE 0.44% 0.50% 2.10% 1.30% -1.45% -1.02% 3.95% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 27.34 12.95 49.35 34.52 17.15 8.94 61.62 -41.91%
EPS 1.95 2.22 9.35 5.76 -6.25 -4.52 17.56 -76.98%
DPS 0.00 0.00 15.84 0.00 0.00 0.00 19.00 -
NAPS 4.41 4.48 4.46 4.42 4.30 4.41 4.45 -0.60%
Adjusted Per Share Value based on latest NOSH - 10,807
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.56 2.16 8.23 5.76 2.86 1.49 10.27 -41.88%
EPS 0.33 0.37 1.56 0.96 -1.04 -0.75 2.93 -76.77%
DPS 0.00 0.00 2.64 0.00 0.00 0.00 3.17 -
NAPS 0.7358 0.7468 0.7436 0.7372 0.7161 0.7342 0.7416 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.73 3.12 2.33 1.20 1.24 1.31 1.37 -
P/RPS 9.99 24.09 4.72 3.48 7.23 14.66 2.22 173.31%
P/EPS 140.00 140.54 24.92 20.83 -19.84 -28.98 7.80 589.15%
EY 0.71 0.71 4.01 4.80 -5.04 -3.45 12.82 -85.54%
DY 0.00 0.00 6.80 0.00 0.00 0.00 13.87 -
P/NAPS 0.62 0.70 0.52 0.27 0.29 0.30 0.31 58.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 24/05/02 28/02/02 23/11/01 28/08/01 28/05/01 27/02/01 -
Price 2.70 2.90 2.33 1.70 1.41 1.28 1.42 -
P/RPS 9.88 22.39 4.72 4.92 8.22 14.32 2.30 164.95%
P/EPS 138.46 130.63 24.92 29.51 -22.56 -28.32 8.09 567.58%
EY 0.72 0.77 4.01 3.39 -4.43 -3.53 12.37 -85.05%
DY 0.00 0.00 6.80 0.00 0.00 0.00 13.38 -
P/NAPS 0.61 0.65 0.52 0.38 0.33 0.29 0.32 53.92%

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