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

Announcement Date
08-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- -198.52%
YoY- -160.09%
Quarter Report
View:
Show?
Cumulative Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 196,162 151,656 84,506 33,077 376,873 341,147 278,465 -20.77%
PBT 6,218 -6,601 605 -30,697 20,349 39,220 70,925 -80.17%
Tax 5,286 6,601 1,529 30,697 12,481 -3,910 -10,667 -
NP 11,504 0 2,134 0 32,830 35,310 60,258 -66.74%
-
NP to SH 11,504 -1,774 2,134 -32,345 32,830 35,310 60,258 -66.74%
-
Tax Rate -85.01% - -252.73% - -61.33% 9.97% 15.04% -
Total Cost 184,658 151,656 82,372 33,077 344,043 305,837 218,207 -10.50%
-
Net Worth 1,507,420 1,542,015 1,507,137 1,477,487 1,503,880 1,513,285 1,552,904 -1.95%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - 9,582 - - -
Div Payout % - - - - 29.19% - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 1,507,420 1,542,015 1,507,137 1,477,487 1,503,880 1,513,285 1,552,904 -1.95%
NOSH 1,322,298 1,364,615 1,333,750 1,331,069 1,330,867 1,327,443 1,327,268 -0.24%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 5.86% 0.00% 2.53% 0.00% 8.71% 10.35% 21.64% -
ROE 0.76% -0.12% 0.14% -2.19% 2.18% 2.33% 3.88% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 14.83 11.11 6.34 2.48 28.32 25.70 20.98 -20.59%
EPS 0.87 -0.13 0.16 -2.43 2.47 2.66 4.54 -66.66%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.11 1.13 1.14 1.17 -1.71%
Adjusted Per Share Value based on latest NOSH - 1,331,069
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 7.86 6.07 3.38 1.32 15.09 13.66 11.15 -20.74%
EPS 0.46 -0.07 0.09 -1.30 1.31 1.41 2.41 -66.74%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.6037 0.6176 0.6036 0.5917 0.6023 0.6061 0.6219 -1.95%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 0.74 0.60 0.75 0.58 0.84 0.95 1.16 -
P/RPS 4.99 5.40 11.84 23.34 2.97 3.70 5.53 -6.60%
P/EPS 85.06 -461.54 468.75 -23.87 34.05 35.71 25.55 122.47%
EY 1.18 -0.22 0.21 -4.19 2.94 2.80 3.91 -54.90%
DY 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 0.65 0.53 0.66 0.52 0.74 0.83 0.99 -24.40%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 27/03/02 20/12/01 26/09/01 08/08/01 30/03/01 21/12/00 29/09/00 -
Price 0.74 0.65 0.59 0.74 0.52 0.75 0.85 -
P/RPS 4.99 5.85 9.31 29.78 1.84 2.92 4.05 14.88%
P/EPS 85.06 -500.00 368.75 -30.45 21.08 28.20 18.72 173.57%
EY 1.18 -0.20 0.27 -3.28 4.74 3.55 5.34 -63.34%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.65 0.58 0.52 0.67 0.46 0.66 0.73 -7.42%

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