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

Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -1148.71%
YoY- 82.72%
Quarter Report
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 1,137,196 868,281 569,977 276,641 967,767 717,146 471,870 79.46%
PBT 18,927 17,082 11,908 708 4,824 38,617 29,184 -25.01%
Tax -9,115 -16,476 -11,052 -708 -4,592 -10,093 -6,614 23.76%
NP 9,812 606 856 0 232 28,524 22,570 -42.52%
-
NP to SH 9,812 606 856 -2,433 232 28,524 22,570 -42.52%
-
Tax Rate 48.16% 96.45% 92.81% 100.00% 95.19% 26.14% 22.66% -
Total Cost 1,127,384 867,675 569,121 276,641 967,535 688,622 449,300 84.34%
-
Net Worth 423,006 415,542 406,599 412,741 445,439 449,231 462,750 -5.79%
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 423,006 415,542 406,599 412,741 445,439 449,231 462,750 -5.79%
NOSH 436,088 432,857 427,999 434,464 463,999 436,146 436,557 -0.07%
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 0.86% 0.07% 0.15% 0.00% 0.02% 3.98% 4.78% -
ROE 2.32% 0.15% 0.21% -0.59% 0.05% 6.35% 4.88% -
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 260.77 200.59 133.17 63.67 208.57 164.43 108.09 79.59%
EPS 2.25 0.14 0.20 -0.56 0.05 6.54 5.17 -42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.95 0.96 1.03 1.06 -5.72%
Adjusted Per Share Value based on latest NOSH - 434,464
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 260.86 199.18 130.75 63.46 222.00 164.51 108.24 79.46%
EPS 2.25 0.14 0.20 -0.56 0.05 6.54 5.18 -42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9703 0.9532 0.9327 0.9468 1.0218 1.0305 1.0615 -5.79%
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 26/02/02 28/11/01 28/08/01 21/05/01 19/02/01 29/11/00 29/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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