[TA] QoQ Cumulative Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 11.95%
YoY- -34.19%
Quarter Report
View:
Show?
Cumulative Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 33,077 376,873 341,147 278,465 209,757 498,419 405,968 2.57%
PBT -30,697 20,349 39,220 70,925 62,074 146,053 121,372 -
Tax 30,697 12,481 -3,910 -10,667 -8,248 -3,282 -8,466 -
NP 0 32,830 35,310 60,258 53,826 142,771 112,906 -
-
NP to SH -32,345 32,830 35,310 60,258 53,826 142,771 112,906 -
-
Tax Rate - -61.33% 9.97% 15.04% 13.29% 2.25% 6.98% -
Total Cost 33,077 344,043 305,837 218,207 155,931 355,648 293,062 2.23%
-
Net Worth 1,477,487 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 -0.23%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - 9,582 - - - - - -
Div Payout % - 29.19% - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 1,477,487 1,503,880 1,513,285 1,552,904 1,554,973 1,253,773 1,175,229 -0.23%
NOSH 1,331,069 1,330,867 1,327,443 1,327,268 1,329,036 1,109,534 1,049,312 -0.24%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 0.00% 8.71% 10.35% 21.64% 25.66% 28.64% 27.81% -
ROE -2.19% 2.18% 2.33% 3.88% 3.46% 11.39% 9.61% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 2.48 28.32 25.70 20.98 15.78 44.92 38.69 2.82%
EPS -2.43 2.47 2.66 4.54 4.05 12.86 10.76 -
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.14 1.17 1.17 1.13 1.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,340,000
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 1.32 15.09 13.66 11.15 8.40 19.96 16.26 2.58%
EPS -1.30 1.31 1.41 2.41 2.16 5.72 4.52 -
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5917 0.6023 0.6061 0.6219 0.6228 0.5021 0.4707 -0.23%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 0.58 0.84 0.95 1.16 1.55 1.80 0.00 -
P/RPS 23.34 2.97 3.70 5.53 9.82 4.01 0.00 -100.00%
P/EPS -23.87 34.05 35.71 25.55 38.27 13.99 0.00 -100.00%
EY -4.19 2.94 2.80 3.91 2.61 7.15 0.00 -100.00%
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.83 0.99 1.32 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 08/08/01 30/03/01 21/12/00 29/09/00 30/06/00 31/03/00 20/01/00 -
Price 0.74 0.52 0.75 0.85 1.23 1.85 2.03 -
P/RPS 29.78 1.84 2.92 4.05 7.79 4.12 5.25 -1.74%
P/EPS -30.45 21.08 28.20 18.72 30.37 14.38 18.87 -
EY -3.28 4.74 3.55 5.34 3.29 6.96 5.30 -
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.66 0.73 1.05 1.64 1.81 1.01%

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