[BAT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 102.8%
YoY- 5.02%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 766,612 3,072,952 2,440,743 1,532,778 769,820 3,010,370 2,286,649 -51.77%
PBT 259,134 920,338 708,213 464,124 229,085 840,302 636,398 -45.09%
Tax -72,558 -257,461 -197,581 -129,361 -64,011 -232,607 -173,729 -44.15%
NP 186,576 662,877 510,632 334,763 165,074 607,695 462,669 -45.44%
-
NP to SH 186,576 662,877 510,632 334,763 165,074 607,695 462,669 -45.44%
-
Tax Rate 28.00% 27.97% 27.90% 27.87% 27.94% 27.68% 27.30% -
Total Cost 580,036 2,410,075 1,930,111 1,198,015 604,746 2,402,675 1,823,980 -53.44%
-
Net Worth 368,580 176,995 25,702 119,966 242,755 71,392 -79,967 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 616,629 275,535 275,579 - - 402,693 -
Div Payout % - 93.02% 53.96% 82.32% - - 87.04% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 368,580 176,995 25,702 119,966 242,755 71,392 -79,967 -
NOSH 285,721 285,476 285,588 285,633 285,595 285,570 285,598 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.34% 21.57% 20.92% 21.84% 21.44% 20.19% 20.23% -
ROE 50.62% 374.52% 1,986.67% 279.05% 68.00% 851.20% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 268.31 1,076.43 854.64 536.62 269.55 1,054.16 800.65 -51.78%
EPS 65.30 232.20 178.80 117.20 57.80 212.80 162.00 -45.46%
DPS 0.00 216.00 96.48 96.48 0.00 0.00 141.00 -
NAPS 1.29 0.62 0.09 0.42 0.85 0.25 -0.28 -
Adjusted Per Share Value based on latest NOSH - 285,671
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 268.49 1,076.23 854.81 536.82 269.61 1,054.31 800.84 -51.77%
EPS 65.34 232.16 178.84 117.24 57.81 212.83 162.04 -45.44%
DPS 0.00 215.96 96.50 96.52 0.00 0.00 141.03 -
NAPS 1.2909 0.6199 0.09 0.4202 0.8502 0.25 -0.2801 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 38.75 35.50 35.25 35.50 34.75 37.00 35.25 -
P/RPS 14.44 3.30 4.12 6.62 12.89 3.51 4.40 120.99%
P/EPS 59.34 15.29 19.71 30.29 60.12 17.39 21.76 95.31%
EY 1.69 6.54 5.07 3.30 1.66 5.75 4.60 -48.73%
DY 0.00 6.08 2.74 2.72 0.00 0.00 4.00 -
P/NAPS 30.04 57.26 391.67 84.52 40.88 148.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 21/02/02 29/10/01 -
Price 39.00 35.75 35.25 35.00 35.00 34.50 34.00 -
P/RPS 14.54 3.32 4.12 6.52 12.98 3.27 4.25 127.21%
P/EPS 59.72 15.40 19.71 29.86 60.55 16.21 20.99 100.91%
EY 1.67 6.50 5.07 3.35 1.65 6.17 4.76 -50.28%
DY 0.00 6.04 2.74 2.76 0.00 0.00 4.15 -
P/NAPS 30.23 57.66 391.67 83.33 41.18 138.00 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