[POS] QoQ Cumulative Quarter Result on 31-Jul-2001 [#2]

Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 20.75%
YoY- -78.6%
View:
Show?
Cumulative Result
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 187,761 189,461 116,638 7,163 4,196 557,126 448,247 -45.96%
PBT 26,438 18,100 10,261 7,732 6,142 28,876 10,000 98.91%
Tax -12,308 -6,575 -6,954 -2,018 -1,410 -26,084 -10,000 15.82%
NP 14,130 11,525 3,307 5,714 4,732 2,792 0 -
-
NP to SH 14,130 11,525 3,307 5,714 4,732 2,792 -20,216 -
-
Tax Rate 46.55% 36.33% 67.77% 26.10% 22.96% 90.33% 100.00% -
Total Cost 173,631 177,936 113,331 1,449 -536 554,334 448,247 -48.87%
-
Net Worth 1,073,021 981,569 955,528 847,965 845,321 868,758 643,610 43.55%
Dividend
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,073,021 981,569 955,528 847,965 845,321 868,758 643,610 43.55%
NOSH 390,331 360,156 389,058 388,707 387,868 372,266 370,935 3.67%
Ratio Analysis
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 7.53% 6.08% 2.84% 79.77% 112.77% 0.50% 0.00% -
ROE 1.32% 1.17% 0.35% 0.67% 0.56% 0.32% -3.14% -
Per Share
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 48.10 52.61 29.98 1.84 1.08 149.66 120.84 -47.87%
EPS 3.62 3.20 0.85 1.47 1.22 0.75 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.749 2.7254 2.456 2.1815 2.1794 2.3337 1.7351 38.47%
Adjusted Per Share Value based on latest NOSH - 392,800
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 23.99 24.20 14.90 0.92 0.54 71.17 57.26 -45.95%
EPS 1.81 1.47 0.42 0.73 0.60 0.36 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3708 1.254 1.2207 1.0833 1.0799 1.1098 0.8222 43.55%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 29/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 1.60 1.61 1.61 1.79 1.74 1.68 1.81 -
P/RPS 3.33 3.06 5.37 97.14 160.84 1.12 1.50 75.79%
P/EPS 44.20 50.31 189.41 121.77 142.62 224.00 -33.21 -
EY 2.26 1.99 0.53 0.82 0.70 0.45 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.66 0.82 0.80 0.72 1.04 -33.83%
Price Multiplier on Announcement Date
31/03/02 31/12/01 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/05/02 28/02/02 28/12/01 27/09/01 27/06/01 29/03/01 30/11/00 -
Price 1.70 1.58 1.62 1.52 1.78 1.65 1.73 -
P/RPS 3.53 3.00 5.40 82.48 164.54 1.10 1.43 89.49%
P/EPS 46.96 49.38 190.59 103.40 145.90 220.00 -31.74 -
EY 2.13 2.03 0.52 0.97 0.69 0.45 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.66 0.70 0.82 0.71 1.00 -28.69%

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