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

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 43.07%
YoY- 29.45%
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 66,146 32,311 133,326 101,476 66,966 32,286 104,126 0.46%
PBT 5,504 3,260 14,631 12,348 8,290 3,818 12,441 0.83%
Tax -723 -324 -2,340 -2,260 -1,239 -302 -341 -0.75%
NP 4,781 2,936 12,291 10,088 7,051 3,516 12,100 0.94%
-
NP to SH 4,781 2,936 12,291 10,088 7,051 3,516 12,100 0.94%
-
Tax Rate 13.14% 9.94% 15.99% 18.30% 14.95% 7.91% 2.74% -
Total Cost 61,365 29,375 121,035 91,388 59,915 28,770 92,026 0.41%
-
Net Worth 79,046 77,125 73,273 70,954 67,845 65,702 62,168 -0.24%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 1,358 - - - - -
Div Payout % - - 11.05% - - - - -
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 79,046 77,125 73,273 70,954 67,845 65,702 62,168 -0.24%
NOSH 27,572 27,516 27,168 27,081 26,994 27,004 26,996 -0.02%
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 7.23% 9.09% 9.22% 9.94% 10.53% 10.89% 11.62% -
ROE 6.05% 3.81% 16.77% 14.22% 10.39% 5.35% 19.46% -
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 239.90 117.42 490.74 374.70 248.07 119.56 385.70 0.48%
EPS 17.34 10.67 45.24 37.25 26.12 13.02 44.82 0.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.8669 2.8029 2.697 2.62 2.5133 2.433 2.3028 -0.22%
Adjusted Per Share Value based on latest NOSH - 27,237
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 16.35 7.99 32.97 25.09 16.56 7.98 25.75 0.46%
EPS 1.18 0.73 3.04 2.49 1.74 0.87 2.99 0.94%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.1954 0.1907 0.1812 0.1754 0.1677 0.1625 0.1537 -0.24%
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 0.99 1.04 1.07 1.29 1.56 1.77 0.00 -
P/RPS 0.41 0.89 0.22 0.34 0.63 1.48 0.00 -100.00%
P/EPS 5.71 9.75 2.37 3.46 5.97 13.59 0.00 -100.00%
EY 17.52 10.26 42.28 28.88 16.74 7.36 0.00 -100.00%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.40 0.49 0.62 0.73 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 23/08/01 24/05/01 21/02/01 29/11/00 29/08/00 30/05/00 25/02/00 -
Price 1.11 1.00 1.16 1.27 1.38 1.58 1.73 -
P/RPS 0.46 0.85 0.24 0.34 0.56 1.32 0.45 -0.02%
P/EPS 6.40 9.37 2.56 3.41 5.28 12.14 3.86 -0.51%
EY 15.62 10.67 39.00 29.33 18.93 8.24 25.91 0.51%
DY 0.00 0.00 4.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.43 0.48 0.55 0.65 0.75 0.66%

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