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

Announcement Date
12-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -11.11%
YoY- 51.06%
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 21,590 10,220 35,368 27,171 17,915 8,262 32,642 0.42%
PBT 1,240 516 997 1,001 1,142 318 647 -0.65%
Tax -23 -11 566 -1 -17 4 -84 1.32%
NP 1,217 505 1,563 1,000 1,125 322 563 -0.77%
-
NP to SH 1,217 505 1,563 1,000 1,125 322 563 -0.77%
-
Tax Rate 1.85% 2.13% -56.77% 0.10% 1.49% -1.26% 12.98% -
Total Cost 20,373 9,715 33,805 26,171 16,790 7,940 32,079 0.46%
-
Net Worth 34,991 34,178 33,661 30,769 3,435,915 33,350 33,733 -0.03%
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 34,991 34,178 33,661 30,769 3,435,915 33,350 33,733 -0.03%
NOSH 19,225 19,201 19,234 19,230 19,210 19,166 20,200 0.05%
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 5.64% 4.94% 4.42% 3.68% 6.28% 3.90% 1.72% -
ROE 3.48% 1.48% 4.64% 3.25% 0.03% 0.97% 1.67% -
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 112.30 53.22 183.87 141.29 93.26 43.11 161.59 0.36%
EPS 6.33 2.63 8.13 5.20 5.85 1.68 2.93 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.75 1.60 178.86 1.74 1.67 -0.08%
Adjusted Per Share Value based on latest NOSH - 19,324
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 34.01 16.10 55.71 42.80 28.22 13.01 51.42 0.42%
EPS 1.92 0.80 2.46 1.58 1.77 0.51 0.89 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5512 0.5384 0.5302 0.4847 54.1245 0.5253 0.5314 -0.03%
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 1.21 1.10 1.70 1.87 2.39 3.70 0.00 -
P/RPS 1.08 2.07 0.92 1.32 2.56 8.58 0.00 -100.00%
P/EPS 19.12 41.83 20.92 35.96 40.81 220.24 0.00 -100.00%
EY 5.23 2.39 4.78 2.78 2.45 0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.97 1.17 0.01 2.13 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 06/08/01 31/05/01 02/03/01 12/01/01 30/08/00 30/05/00 29/02/00 -
Price 1.50 1.05 1.43 1.80 2.50 2.81 3.48 -
P/RPS 1.34 1.97 0.78 1.27 2.68 6.52 2.15 0.48%
P/EPS 23.70 39.92 17.60 34.62 42.69 167.26 124.86 1.70%
EY 4.22 2.50 5.68 2.89 2.34 0.60 0.80 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.59 0.82 1.13 0.01 1.61 2.08 0.94%

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