[RVIEW] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -125.71%
YoY- -8233.33%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 5,336 3,734 1,852 965 6,660 5,083 2,938 48.69%
PBT 1,376 852 -649 -488 2,541 1,349 673 60.88%
Tax -365 -229 649 488 -643 -490 -221 39.59%
NP 1,011 623 0 0 1,898 859 452 70.78%
-
NP to SH 1,011 623 -675 -488 1,898 859 452 70.78%
-
Tax Rate 26.53% 26.88% - - 25.30% 36.32% 32.84% -
Total Cost 4,325 3,111 1,852 965 4,762 4,224 2,486 44.50%
-
Net Worth 48,225 47,806 46,440 47,612 48,093 48,136 47,762 0.64%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,712 - - - 2,053 - - -
Div Payout % 169.41% - - - 108.19% - - -
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 48,225 47,806 46,440 47,612 48,093 48,136 47,762 0.64%
NOSH 10,812 10,815 10,800 10,796 10,807 10,805 10,813 -0.00%
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 18.95% 16.68% 0.00% 0.00% 28.50% 16.90% 15.38% -
ROE 2.10% 1.30% -1.45% -1.02% 3.95% 1.78% 0.95% -
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 49.35 34.52 17.15 8.94 61.62 47.04 27.17 48.70%
EPS 9.35 5.76 -6.25 -4.52 17.56 7.95 4.18 70.78%
DPS 15.84 0.00 0.00 0.00 19.00 0.00 0.00 -
NAPS 4.46 4.42 4.30 4.41 4.45 4.455 4.417 0.64%
Adjusted Per Share Value based on latest NOSH - 10,796
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 8.23 5.76 2.86 1.49 10.27 7.84 4.53 48.72%
EPS 1.56 0.96 -1.04 -0.75 2.93 1.32 0.70 70.36%
DPS 2.64 0.00 0.00 0.00 3.17 0.00 0.00 -
NAPS 0.7436 0.7372 0.7161 0.7342 0.7416 0.7423 0.7365 0.63%
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 2.33 1.20 1.24 1.31 1.37 1.70 2.00 -
P/RPS 4.72 3.48 7.23 14.66 2.22 3.61 7.36 -25.57%
P/EPS 24.92 20.83 -19.84 -28.98 7.80 21.38 47.85 -35.19%
EY 4.01 4.80 -5.04 -3.45 12.82 4.68 2.09 54.22%
DY 6.80 0.00 0.00 0.00 13.87 0.00 0.00 -
P/NAPS 0.52 0.27 0.29 0.30 0.31 0.38 0.45 10.08%
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 28/08/01 28/05/01 27/02/01 28/11/00 28/08/00 -
Price 2.33 1.70 1.41 1.28 1.42 1.92 1.97 -
P/RPS 4.72 4.92 8.22 14.32 2.30 4.08 7.25 -24.82%
P/EPS 24.92 29.51 -22.56 -28.32 8.09 24.15 47.13 -34.53%
EY 4.01 3.39 -4.43 -3.53 12.37 4.14 2.12 52.76%
DY 6.80 0.00 0.00 0.00 13.38 0.00 0.00 -
P/NAPS 0.52 0.38 0.33 0.29 0.32 0.43 0.45 10.08%

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