[BIG] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -67.69%
YoY- 56.83%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 52,100 34,186 21,590 10,220 35,368 27,171 17,915 103.34%
PBT 2,403 1,500 1,240 516 997 1,001 1,142 63.98%
Tax -65 -17 -23 -11 566 -1 -17 143.92%
NP 2,338 1,483 1,217 505 1,563 1,000 1,125 62.63%
-
NP to SH 2,338 1,483 1,217 505 1,563 1,000 1,125 62.63%
-
Tax Rate 2.70% 1.13% 1.85% 2.13% -56.77% 0.10% 1.49% -
Total Cost 49,762 32,703 20,373 9,715 33,805 26,171 16,790 105.92%
-
Net Worth 36,117 35,154 34,991 34,178 33,661 30,769 3,435,915 -95.16%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 36,117 35,154 34,991 34,178 33,661 30,769 3,435,915 -95.16%
NOSH 19,211 19,209 19,225 19,201 19,234 19,230 19,210 0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.49% 4.34% 5.64% 4.94% 4.42% 3.68% 6.28% -
ROE 6.47% 4.22% 3.48% 1.48% 4.64% 3.25% 0.03% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 271.20 177.96 112.30 53.22 183.87 141.29 93.26 103.33%
EPS 12.17 7.72 6.33 2.63 8.13 5.20 5.85 62.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.82 1.78 1.75 1.60 178.86 -95.16%
Adjusted Per Share Value based on latest NOSH - 19,201
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 81.99 53.80 33.98 16.08 55.66 42.76 28.19 103.36%
EPS 3.68 2.33 1.92 0.79 2.46 1.57 1.77 62.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5532 0.5507 0.5379 0.5297 0.4842 54.0726 -95.16%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.50 1.28 1.21 1.10 1.70 1.87 2.39 -
P/RPS 0.55 0.72 1.08 2.07 0.92 1.32 2.56 -64.02%
P/EPS 12.33 16.58 19.12 41.83 20.92 35.96 40.81 -54.87%
EY 8.11 6.03 5.23 2.39 4.78 2.78 2.45 121.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.66 0.62 0.97 1.17 0.01 1741.87%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 28/11/01 06/08/01 31/05/01 02/03/01 12/01/01 30/08/00 -
Price 1.60 1.42 1.50 1.05 1.43 1.80 2.50 -
P/RPS 0.59 0.80 1.34 1.97 0.78 1.27 2.68 -63.43%
P/EPS 13.15 18.39 23.70 39.92 17.60 34.62 42.69 -54.29%
EY 7.61 5.44 4.22 2.50 5.68 2.89 2.34 119.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.82 0.59 0.82 1.13 0.01 1817.63%

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