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

Announcement Date
26-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 106.6%
YoY- -96.46%
Quarter Report
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 47,843 196,162 151,656 84,506 33,077 376,873 341,147 -73.10%
PBT 12,473 6,218 -6,601 605 -30,697 20,349 39,220 -53.50%
Tax -3,863 5,286 6,601 1,529 30,697 12,481 -3,910 -0.80%
NP 8,610 11,504 0 2,134 0 32,830 35,310 -61.07%
-
NP to SH 8,610 11,504 -1,774 2,134 -32,345 32,830 35,310 -61.07%
-
Tax Rate 30.97% -85.01% - -252.73% - -61.33% 9.97% -
Total Cost 39,233 184,658 151,656 82,372 33,077 344,043 305,837 -74.65%
-
Net Worth 1,523,307 1,507,420 1,542,015 1,507,137 1,477,487 1,503,880 1,513,285 0.44%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - 9,582 - -
Div Payout % - - - - - 29.19% - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,523,307 1,507,420 1,542,015 1,507,137 1,477,487 1,503,880 1,513,285 0.44%
NOSH 1,324,615 1,322,298 1,364,615 1,333,750 1,331,069 1,330,867 1,327,443 -0.14%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 18.00% 5.86% 0.00% 2.53% 0.00% 8.71% 10.35% -
ROE 0.57% 0.76% -0.12% 0.14% -2.19% 2.18% 2.33% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 3.61 14.83 11.11 6.34 2.48 28.32 25.70 -73.07%
EPS 0.65 0.87 -0.13 0.16 -2.43 2.47 2.66 -61.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.15 1.14 1.13 1.13 1.11 1.13 1.14 0.58%
Adjusted Per Share Value based on latest NOSH - 1,326,115
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 1.92 7.86 6.07 3.38 1.32 15.09 13.66 -73.06%
EPS 0.34 0.46 -0.07 0.09 -1.30 1.31 1.41 -61.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.6101 0.6037 0.6176 0.6036 0.5917 0.6023 0.6061 0.44%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 0.94 0.74 0.60 0.75 0.58 0.84 0.95 -
P/RPS 26.03 4.99 5.40 11.84 23.34 2.97 3.70 268.46%
P/EPS 144.62 85.06 -461.54 468.75 -23.87 34.05 35.71 154.72%
EY 0.69 1.18 -0.22 0.21 -4.19 2.94 2.80 -60.79%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 0.82 0.65 0.53 0.66 0.52 0.74 0.83 -0.80%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 26/06/02 27/03/02 20/12/01 26/09/01 08/08/01 30/03/01 21/12/00 -
Price 0.75 0.74 0.65 0.59 0.74 0.52 0.75 -
P/RPS 20.77 4.99 5.85 9.31 29.78 1.84 2.92 271.19%
P/EPS 115.38 85.06 -500.00 368.75 -30.45 21.08 28.20 156.47%
EY 0.87 1.18 -0.20 0.27 -3.28 4.74 3.55 -60.93%
DY 0.00 0.00 0.00 0.00 0.00 1.38 0.00 -
P/NAPS 0.65 0.65 0.58 0.52 0.67 0.46 0.66 -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