[BIG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 57.65%
YoY- 49.58%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 34,894 23,248 10,951 52,100 34,186 21,590 10,220 126.57%
PBT 1,800 1,259 405 2,403 1,500 1,240 516 129.83%
Tax -7 -17 -14 -65 -17 -23 -11 -25.99%
NP 1,793 1,242 391 2,338 1,483 1,217 505 132.55%
-
NP to SH 1,793 1,242 391 2,338 1,483 1,217 505 132.55%
-
Tax Rate 0.39% 1.35% 3.46% 2.70% 1.13% 1.85% 2.13% -
Total Cost 33,101 22,006 10,560 49,762 32,703 20,373 9,715 126.26%
-
Net Worth 37,858 37,298 36,596 36,117 35,154 34,991 34,178 7.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 37,858 37,298 36,596 36,117 35,154 34,991 34,178 7.04%
NOSH 19,217 19,226 19,261 19,211 19,209 19,225 19,201 0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.14% 5.34% 3.57% 4.49% 4.34% 5.64% 4.94% -
ROE 4.74% 3.33% 1.07% 6.47% 4.22% 3.48% 1.48% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 181.57 120.92 56.86 271.20 177.96 112.30 53.22 126.45%
EPS 9.33 6.46 2.03 12.17 7.72 6.33 2.63 132.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.90 1.88 1.83 1.82 1.78 6.98%
Adjusted Per Share Value based on latest NOSH - 19,235
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 54.91 36.59 17.23 81.99 53.80 33.98 16.08 126.59%
EPS 2.82 1.95 0.62 3.68 2.33 1.92 0.79 133.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5958 0.587 0.5759 0.5684 0.5532 0.5507 0.5379 7.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.36 1.67 1.72 1.50 1.28 1.21 1.10 -
P/RPS 0.75 1.38 3.03 0.55 0.72 1.08 2.07 -49.14%
P/EPS 14.58 25.85 84.73 12.33 16.58 19.12 41.83 -50.44%
EY 6.86 3.87 1.18 8.11 6.03 5.23 2.39 101.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.91 0.80 0.70 0.66 0.62 7.38%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 30/05/02 26/02/02 28/11/01 06/08/01 31/05/01 -
Price 1.31 1.64 1.70 1.60 1.42 1.50 1.05 -
P/RPS 0.72 1.36 2.99 0.59 0.80 1.34 1.97 -48.85%
P/EPS 14.04 25.39 83.74 13.15 18.39 23.70 39.92 -50.14%
EY 7.12 3.94 1.19 7.61 5.44 4.22 2.50 100.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.85 0.89 0.85 0.78 0.82 0.59 7.75%

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