[SOP] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -11.9%
YoY- -78.7%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 23,972 13,395 6,850 40,274 30,317 19,941 10,948 68.54%
PBT 3,151 -1,027 -312 8,699 8,816 6,542 3,863 -12.68%
Tax -980 1,027 312 -3,361 -2,757 -2,130 -1,530 -25.67%
NP 2,171 0 0 5,338 6,059 4,412 2,333 -4.68%
-
NP to SH 2,171 -2,024 -998 5,338 6,059 4,412 2,333 -4.68%
-
Tax Rate 31.10% - - 38.64% 31.27% 32.56% 39.61% -
Total Cost 21,801 13,395 6,850 34,936 24,258 15,529 8,615 85.59%
-
Net Worth 159,269 155,838 156,543 158,183 16,213,997 16,030,265 157,430 0.77%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 4,749 - - - -
Div Payout % - - - 88.97% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 159,269 155,838 156,543 158,183 16,213,997 16,030,265 157,430 0.77%
NOSH 94,803 95,023 95,047 94,982 94,968 94,881 94,837 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.06% 0.00% 0.00% 13.25% 19.99% 22.13% 21.31% -
ROE 1.36% -1.30% -0.64% 3.37% 0.04% 0.03% 1.48% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.29 14.10 7.21 42.40 31.92 21.02 11.54 68.63%
EPS 2.29 -2.13 -1.05 5.62 6.38 4.65 2.46 -4.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.647 1.6654 170.73 168.95 1.66 0.80%
Adjusted Per Share Value based on latest NOSH - 94,868
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.69 1.50 0.77 4.51 3.40 2.23 1.23 68.40%
EPS 0.24 -0.23 -0.11 0.60 0.68 0.49 0.26 -5.19%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.1784 0.1746 0.1754 0.1772 18.1642 17.9583 0.1764 0.75%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 14/09/01 12/06/01 28/02/01 16/11/00 15/08/00 27/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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