[POS] QoQ Cumulative Quarter Result on 30-Apr-2001 [#1]

Announcement Date
27-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 69.48%
YoY- -84.12%
View:
Show?
Cumulative Result
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 189,461 116,638 7,163 4,196 557,126 448,247 331,718 -32.60%
PBT 18,100 10,261 7,732 6,142 28,876 10,000 58,405 -56.19%
Tax -6,575 -6,954 -2,018 -1,410 -26,084 -10,000 -31,708 -66.99%
NP 11,525 3,307 5,714 4,732 2,792 0 26,697 -44.67%
-
NP to SH 11,525 3,307 5,714 4,732 2,792 -20,216 26,697 -44.67%
-
Tax Rate 36.33% 67.77% 26.10% 22.96% 90.33% 100.00% 54.29% -
Total Cost 177,936 113,331 1,449 -536 554,334 448,247 305,021 -31.59%
-
Net Worth 981,569 955,528 847,965 845,321 868,758 643,610 682,654 29.16%
Dividend
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 981,569 955,528 847,965 845,321 868,758 643,610 682,654 29.16%
NOSH 360,156 389,058 388,707 387,868 372,266 370,935 368,743 -1.64%
Ratio Analysis
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 6.08% 2.84% 79.77% 112.77% 0.50% 0.00% 8.05% -
ROE 1.17% 0.35% 0.67% 0.56% 0.32% -3.14% 3.91% -
Per Share
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 52.61 29.98 1.84 1.08 149.66 120.84 89.96 -31.47%
EPS 3.20 0.85 1.47 1.22 0.75 -5.45 7.24 -43.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7254 2.456 2.1815 2.1794 2.3337 1.7351 1.8513 31.32%
Adjusted Per Share Value based on latest NOSH - 387,868
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 24.20 14.90 0.92 0.54 71.17 57.26 42.38 -32.62%
EPS 1.47 0.42 0.73 0.60 0.36 -2.58 3.41 -44.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.254 1.2207 1.0833 1.0799 1.1098 0.8222 0.8721 29.16%
Price Multiplier on Financial Quarter End Date
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.61 1.61 1.79 1.74 1.68 1.81 2.36 -
P/RPS 3.06 5.37 97.14 160.84 1.12 1.50 2.62 11.55%
P/EPS 50.31 189.41 121.77 142.62 224.00 -33.21 32.60 35.76%
EY 1.99 0.53 0.82 0.70 0.45 -3.01 3.07 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.82 0.80 0.72 1.04 1.27 -41.73%
Price Multiplier on Announcement Date
31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/02/02 28/12/01 27/09/01 27/06/01 29/03/01 30/11/00 14/09/00 -
Price 1.58 1.62 1.52 1.78 1.65 1.73 1.86 -
P/RPS 3.00 5.40 82.48 164.54 1.10 1.43 2.07 29.88%
P/EPS 49.38 190.59 103.40 145.90 220.00 -31.74 25.69 58.47%
EY 2.03 0.52 0.97 0.69 0.45 -3.15 3.89 -36.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.70 0.82 0.71 1.00 1.00 -31.87%

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