[TA] QoQ Cumulative Quarter Result on 30-Apr-2000 [#1]

Announcement Date
30-Jun-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
30-Apr-2000 [#1]
Profit Trend
QoQ- -62.3%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 376,873 341,147 278,465 209,757 498,419 405,968 295,597 -0.24%
PBT 20,349 39,220 70,925 62,074 146,053 121,372 100,579 1.63%
Tax 12,481 -3,910 -10,667 -8,248 -3,282 -8,466 -9,011 -
NP 32,830 35,310 60,258 53,826 142,771 112,906 91,568 1.04%
-
NP to SH 32,830 35,310 60,258 53,826 142,771 112,906 91,568 1.04%
-
Tax Rate -61.33% 9.97% 15.04% 13.29% 2.25% 6.98% 8.96% -
Total Cost 344,043 305,837 218,207 155,931 355,648 293,062 204,029 -0.52%
-
Net Worth 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 0 -100.00%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div 9,582 - - - - - - -100.00%
Div Payout % 29.19% - - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 0 -100.00%
NOSH 1,330,867 1,327,443 1,327,268 1,329,036 1,109,534 1,049,312 906,613 -0.38%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 8.71% 10.35% 21.64% 25.66% 28.64% 27.81% 30.98% -
ROE 2.18% 2.33% 3.88% 3.46% 11.39% 9.61% 0.00% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 28.32 25.70 20.98 15.78 44.92 38.69 32.60 0.14%
EPS 2.47 2.66 4.54 4.05 12.86 10.76 10.10 1.43%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.13 1.14 1.17 1.17 1.13 1.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,329,036
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 15.09 13.66 11.15 8.40 19.96 16.26 11.84 -0.24%
EPS 1.31 1.41 2.41 2.16 5.72 4.52 3.67 1.05%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6023 0.6061 0.6219 0.6228 0.5021 0.4707 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - - -
Price 0.84 0.95 1.16 1.55 1.80 0.00 0.00 -
P/RPS 2.97 3.70 5.53 9.82 4.01 0.00 0.00 -100.00%
P/EPS 34.05 35.71 25.55 38.27 13.99 0.00 0.00 -100.00%
EY 2.94 2.80 3.91 2.61 7.15 0.00 0.00 -100.00%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.83 0.99 1.32 1.59 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 30/03/01 21/12/00 29/09/00 30/06/00 31/03/00 20/01/00 01/10/99 -
Price 0.52 0.75 0.85 1.23 1.85 2.03 0.00 -
P/RPS 1.84 2.92 4.05 7.79 4.12 5.25 0.00 -100.00%
P/EPS 21.08 28.20 18.72 30.37 14.38 18.87 0.00 -100.00%
EY 4.74 3.55 5.34 3.29 6.96 5.30 0.00 -100.00%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 0.66 0.73 1.05 1.64 1.81 0.00 -100.00%

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