[YEELEE] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 37.77%
YoY- -58.7%
Quarter Report
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 112,986 56,840 253,890 189,275 122,374 58,204 293,047 0.97%
PBT 5,016 2,673 10,266 6,193 4,722 3,173 12,532 0.93%
Tax -1,529 -890 -3,779 -2,556 -2,082 -1,083 -321 -1.57%
NP 3,487 1,783 6,487 3,637 2,640 2,090 12,211 1.27%
-
NP to SH 3,487 1,783 6,487 3,637 2,640 2,090 12,211 1.27%
-
Tax Rate 30.48% 33.30% 36.81% 41.27% 44.09% 34.13% 2.56% -
Total Cost 109,499 55,057 247,403 185,638 119,734 56,114 280,836 0.96%
-
Net Worth 136,958 135,087 133,445 132,419 131,327 130,876 128,700 -0.06%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 136,958 135,087 133,445 132,419 131,327 130,876 128,700 -0.06%
NOSH 37,575 37,536 37,584 37,572 37,553 37,589 37,572 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.09% 3.14% 2.56% 1.92% 2.16% 3.59% 4.17% -
ROE 2.55% 1.32% 4.86% 2.75% 2.01% 1.60% 9.49% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 300.69 151.42 675.53 503.76 325.87 154.84 779.95 0.97%
EPS 9.28 4.75 17.26 9.68 7.03 5.56 32.50 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6449 3.5988 3.5506 3.5244 3.4971 3.4817 3.4254 -0.06%
Adjusted Per Share Value based on latest NOSH - 37,622
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 58.97 29.67 132.51 98.78 63.87 30.38 152.94 0.97%
EPS 1.82 0.93 3.39 1.90 1.38 1.09 6.37 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7148 0.705 0.6965 0.6911 0.6854 0.6831 0.6717 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.22 1.22 1.40 1.64 1.85 2.04 0.00 -
P/RPS 0.41 0.81 0.21 0.33 0.57 1.32 0.00 -100.00%
P/EPS 13.15 25.68 8.11 16.94 26.32 36.69 0.00 -100.00%
EY 7.61 3.89 12.33 5.90 3.80 2.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.39 0.47 0.53 0.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 29/05/01 26/02/01 28/11/00 29/08/00 25/05/00 29/02/00 -
Price 1.47 1.21 1.35 1.49 1.76 1.94 1.89 -
P/RPS 0.49 0.80 0.20 0.30 0.54 1.25 0.24 -0.72%
P/EPS 15.84 25.47 7.82 15.39 25.04 34.89 5.82 -1.01%
EY 6.31 3.93 12.79 6.50 3.99 2.87 17.20 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.38 0.42 0.50 0.56 0.55 0.32%

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